CONSOLIDATED EDISON INC (ED)
Electric & Other Services Combined · Utilities · $39.1B
Intrinsic Value (Consensus)
$96.07
Current Price
$108.37
Margin of Safety
-11.4%
11.4% Above Intrinsic Value
Value: $96
Price: $108
Valuation Model Estimates
Current Price: $108.37
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%.
Health Score
C
58
Profitability
15/25
Strength
15/25
Valuation
12/25
Growth
16/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 107%
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
Similar Stocks (Utilities)
EIXEDISON INTERNATIONAL
$186.15+158.3%
UGIUGI CORP /PA/
$76.38+122.9%
CWENClearway Energy, Inc...
$78.62+108.7%
XIFRXPLR Infrastructure,...
$19.37+65.6%
AESThe AES Corporation
$22.99+57.1%
Data last updated: 2026-06-16
Source: Yahoo Finance