ED
Consolidated Edison Inc
Price:  
97.10 
USD
Volume:  
1,570,652.00
United States | Multi-Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ED Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of Consolidated Edison Inc (ED) is 111.34 USD. This ED valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 97.10 USD, the upside of Consolidated Edison Inc is %.

The range of the Intrinsic Value is 78.73 - 164.53 USD

97.10 USD
Stock Price
111.34 USD
Intrinsic Value
Intrinsic Value Details

ED Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 78.73 - 164.53 111.34 14.7%
DCF (Growth 10y) 94.98 - 182.82 128.51 32.3%
DCF (EBITDA 5y) 90.81 - 114.25 102.21 5.3%
DCF (EBITDA 10y) 104.19 - 136.51 119.58 23.1%
Fair Value 79.91 - 79.91 79.91 -17.70%
P/E 95.07 - 158.98 124.67 28.4%
EV/EBITDA 95.13 - 123.73 108.06 11.3%
EPV 232.32 - 324.65 278.49 186.8%
DDM - Stable 45.40 - 91.41 68.40 -29.6%
DDM - Multi 83.22 - 127.33 100.43 3.4%

ED Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 33,569.41
Beta 0.15
Outstanding shares (mil) 345.72
Enterprise Value (mil) 57,878.41
Market risk premium 4.60%
Cost of Equity 7.10%
Cost of Debt 4.62%
WACC 5.74%