CONSOLIDATED EDISON INC (ED)
Electric & Other Services Combined · Utilities · $40.7B
Intrinsic Value (Consensus)
$96.07
Current Price
$112.80
Margin of Safety
-14.8%
14.8% Above Intrinsic Value
Value: $96
Price: $113
Valuation Model Estimates
Current Price: $112.80
DCF (Discounted Cash Flow)
$17.67
Graham Number
$92.20
Earnings Power Value
$54.76
Relative Value (P/E)
$112.80
Dividend Discount Model
$124.51
Consensus Value
$96.07
Model Assumptions
Discount Rate
10.3%
Growth Rate
7.6%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $5.64
- EPS (Forward)
- $6.07
- Book Value
- $66.99
- P/E Ratio
- 20.0
- Forward P/E
- 18.6
- PEG Ratio
- —
- ROE
- 8.4%
- Debt/Equity
- 107%
- Revenue Growth
- 10.2%
- Earnings Growth
- 7.6%
- Dividend Yield
- 2.9%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance