EIX
Edison International
Price:  
52.55 
USD
Volume:  
2,920,080.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EIX Intrinsic Value

26.00 %
Upside

What is the intrinsic value of EIX?

As of 2025-07-06, the Intrinsic Value of Edison International (EIX) is 66.19 USD. This EIX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 52.55 USD, the upside of Edison International is 26.00%.

The range of the Intrinsic Value is 36.59 - 115.02 USD

Is EIX undervalued or overvalued?

Based on its market price of 52.55 USD and our intrinsic valuation, Edison International (EIX) is undervalued by 26.00%.

52.55 USD
Stock Price
66.19 USD
Intrinsic Value
Intrinsic Value Details

EIX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 36.59 - 115.02 66.19 26.0%
DCF (Growth 10y) 55.79 - 138.88 87.24 66.0%
DCF (EBITDA 5y) 27.62 - 54.41 39.22 -25.4%
DCF (EBITDA 10y) 47.01 - 79.10 61.01 16.1%
Fair Value 58.83 - 58.83 58.83 11.96%
P/E 56.93 - 169.18 113.54 116.1%
EV/EBITDA 57.54 - 91.21 78.49 49.4%
EPV 204.22 - 268.35 236.28 349.6%
DDM - Stable 71.88 - 149.12 110.50 110.3%
DDM - Multi 36.94 - 58.88 45.34 -13.7%

EIX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 20,219.14
Beta 0.35
Outstanding shares (mil) 384.76
Enterprise Value (mil) 57,292.14
Market risk premium 4.60%
Cost of Equity 7.12%
Cost of Debt 4.61%
WACC 5.00%