ED
Consolidated Edison Inc
Price:  
94.82 
USD
Volume:  
952,342.00
United States | Multi-Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ED Intrinsic Value

18.30 %
Upside

As of 2024-12-09, the Intrinsic Value of Consolidated Edison Inc (ED) is 112.19 USD. This ED valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 94.82 USD, the upside of Consolidated Edison Inc is 18.30%.

The range of the Intrinsic Value is 75.40 - 175.42 USD

94.82 USD
Stock Price
112.19 USD
Intrinsic Value
Intrinsic Value Details

ED Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 75.40 - 175.42 112.19 18.3%
DCF (Growth 10y) 92.72 - 196.25 130.96 38.1%
DCF (EBITDA 5y) 95.06 - 120.86 105.86 11.6%
DCF (EBITDA 10y) 106.50 - 143.79 122.71 29.4%
Fair Value 81.43 - 81.43 81.43 -14.12%
P/E 102.52 - 179.49 139.61 47.2%
EV/EBITDA 97.10 - 143.69 116.24 22.6%
EPV 214.51 - 322.12 268.32 183.0%
DDM - Stable 42.30 - 93.48 67.89 -28.4%
DDM - Multi 81.61 - 137.53 102.18 7.8%

ED Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 32,846.60
Beta -0.25
Outstanding shares (mil) 346.41
Enterprise Value (mil) 58,500.60
Market risk premium 4.60%
Cost of Equity 7.47%
Cost of Debt 4.47%
WACC 5.88%