As of 2024-12-12, the Intrinsic Value of Edison International (EIX) is
93.06 USD. This EIX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 81.58 USD, the upside of Edison International is
14.10%.
The range of the Intrinsic Value is 31.13 - 309.25 USD
93.06 USD
Intrinsic Value
EIX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
31.13 - 309.25 |
93.06 |
14.1% |
| DCF (Growth 10y) |
70.03 - 408.01 |
145.57 |
78.4% |
| DCF (EBITDA 5y) |
51.68 - 66.69 |
58.58 |
-28.2% |
| DCF (EBITDA 10y) |
88.39 - 115.56 |
100.97 |
23.8% |
| Fair Value |
100.67 - 100.67 |
100.67 |
23.40% |
| P/E |
70.77 - 83.68 |
77.94 |
-4.5% |
| EV/EBITDA |
76.18 - 107.25 |
92.64 |
13.6% |
| EPV |
129.04 - 191.61 |
160.33 |
96.5% |
| DDM - Stable |
44.91 - 148.83 |
96.87 |
18.7% |
| DDM - Multi |
53.33 - 127.73 |
74.17 |
-9.1% |
EIX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
31,583.70 |
| Beta |
0.01 |
| Outstanding shares (mil) |
387.15 |
| Enterprise Value (mil) |
66,802.70 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.36% |
| Cost of Debt |
4.58% |
| WACC |
4.90% |