EIX
Edison International
Price:  
73.35 
USD
Volume:  
2,244,793.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EIX Intrinsic Value

%
Upside

As of 2024-05-30, the Intrinsic Value of Edison International (EIX) is 75.45 USD. This EIX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 73.35 USD, the upside of Edison International is %.

The range of the Intrinsic Value is 27.88 - 202.25 USD

73.35 USD
Stock Price
75.45 USD
Intrinsic Value
Intrinsic Value Details

EIX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 27.88 - 202.25 75.45 2.9%
DCF (Growth 10y) 76.68 - 308.42 140.17 91.1%
DCF (EBITDA 5y) 43.22 - 58.77 47.69 -35.0%
DCF (EBITDA 10y) 86.06 - 114.91 96.32 31.3%
Fair Value 71.08 - 71.08 71.08 -3.09%
P/E 45.67 - 72.28 57.95 -21.0%
EV/EBITDA 50.26 - 96.66 71.75 -2.2%
EPV 104.20 - 155.26 129.73 76.9%
DDM - Stable 25.13 - 62.36 43.75 -40.4%
DDM - Multi 55.86 - 98.24 70.38 -4.0%

EIX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 28,221.41
Beta 0.69
Outstanding shares (mil) 384.75
Enterprise Value (mil) 62,676.41
Market risk premium 4.60%
Cost of Equity 8.01%
Cost of Debt 4.75%
WACC 5.64%