As of 2026-04-04, the Intrinsic Value of Eversource Energy (ES) is 55.41 USD. This ES valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 69.47 USD, the upside of Eversource Energy is -20.20%.
The range of the Intrinsic Value is 27.64 - 104.07 USD
Based on its market price of 69.47 USD and our intrinsic valuation, Eversource Energy (ES) is overvalued by 20.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 27.64 - 104.07 | 55.41 | -20.2% |
| DCF (Growth 10y) | 49.20 - 135.63 | 80.72 | 16.2% |
| DCF (EBITDA 5y) | 26.73 - 67.28 | 44.34 | -36.2% |
| DCF (EBITDA 10y) | 47.52 - 96.66 | 68.72 | -1.1% |
| Fair Value | 112.67 - 112.67 | 112.67 | 62.19% |
| P/E | 83.44 - 114.66 | 99.45 | 43.2% |
| EV/EBITDA | 64.18 - 123.66 | 83.31 | 19.9% |
| EPV | 219.96 - 309.15 | 264.55 | 280.8% |
| DDM - Stable | 36.34 - 79.89 | 58.11 | -16.3% |
| DDM - Multi | 42.27 - 70.59 | 52.73 | -24.1% |
| Market Cap (mil) | 26,085.98 |
| Beta | 0.37 |
| Outstanding shares (mil) | 375.50 |
| Enterprise Value (mil) | 56,147.18 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.88% |
| Cost of Debt | 4.39% |
| WACC | 5.36% |