EDISON INTERNATIONAL (EIX)
Electric Services · Utilities · $27.7B
Intrinsic Value (Consensus)
$186.15
Current Price
$72.06
Margin of Safety
+158.3%
158.3% Below Intrinsic Value
Value: $186
Price: $72
Valuation Model Estimates
Current Price: $72.06
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$108.96
Earnings Power Value
$112.14
Relative Value (P/E)
$231.00
Dividend Discount Model
$292.50
Consensus Value
$186.15
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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
B
65
Profitability
25/25
Strength
2/25
Valuation
22/25
Growth
16/25
Financial Health Signals
Very high debt — Debt/Equity ratio is 216% (above 200% is risky)
Negative free cash flow — company is burning cash
Strong profitability — ROE of 25% (above 20% is excellent)
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $11.55
- EPS (Forward)
- $13.86
- Book Value
- $45.68
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 25.4%
- Debt/Equity
- 216%
- Revenue Growth
- 9.8%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.4%
- Beta
- 1.00
Similar Stocks (Utilities)
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%
VIASPVia Renewables, Inc.
$37.81+48%
Data last updated: 2026-06-16
Source: Yahoo Finance