|
Market Closed -
Other stock markets
|
After hours 19:56:53 | |||
| 79.75 USD | +0.14% |
|
79.38 | -0.46% |
| 07-23 | Jefferies Raises Edison International Price Target to $68 From $66 | MT |
| 07-22 | Morgan Stanley Adjusts Price Target on Edison International to $69 From $66, Maintains Underweight Rating | MT |
Company Valuation: Edison International
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 25,929 | 24,295 | 27,421 | 30,910 | 23,095 | 30,687 | - | - |
| Change | - | -6.3% | 12.87% | 12.72% | -25.28% | 32.87% | - | - |
| Enterprise Value (EV) 1 | 53,140 | 55,035 | 61,166 | 67,298 | 63,325 | 72,327 | 73,954 | 75,512 |
| Change | - | 3.57% | 11.14% | 10.02% | -5.9% | 14.22% | 2.25% | 2.11% |
| P/E | 34.1x | 39.8x | 22.9x | 24.1x | 5.2x | 13.4x | 12.3x | 11.8x |
| PBR | 1.63x | 1.56x | 1.77x | 1.97x | 1.31x | 1.69x | 1.58x | 1.49x |
| PEG | - | -2x | 0.2x | 3.96x | 0x | -0.3x | 1.47x | 2.65x |
| Capitalization / Revenue | 1.74x | 1.41x | 1.68x | 1.76x | 1.2x | 1.59x | 1.53x | 1.48x |
| EV / Revenue | 3.57x | 3.2x | 3.74x | 3.82x | 3.28x | 3.74x | 3.7x | 3.64x |
| EV / EBITDA | 10.1x | 9.79x | 9.83x | 10.1x | 8.27x | 8.76x | 8.57x | 8.23x |
| EV / EBIT | 17.5x | 18x | 17.5x | 17.8x | 14.3x | 15.5x | 14.8x | 14.2x |
| EV / FCF | -9.67x | -21.5x | -29.9x | -97.1x | -88.6x | -92.6x | -132x | 699x |
| FCF Yield | -10.3% | -4.66% | -3.35% | -1.03% | -1.13% | -1.08% | -0.76% | 0.14% |
| Dividend per Share 2 | 2.688 | 2.838 | 2.992 | 3.168 | 3.36 | 3.515 | 3.719 | 3.945 |
| Rate of return | 3.94% | 4.46% | 4.19% | 3.97% | 5.6% | 4.41% | 4.66% | 4.95% |
| EPS 2 | 2 | 1.6 | 3.12 | 3.31 | 11.55 | 5.967 | 6.467 | 6.755 |
| Distribution rate | 134% | 177% | 95.9% | 95.7% | 29.1% | 58.9% | 57.5% | 58.4% |
| Net sales 1 | 14,905 | 17,220 | 16,338 | 17,599 | 19,317 | 19,351 | 20,009 | 20,722 |
| EBITDA 1 | 5,255 | 5,620 | 6,224 | 6,651 | 7,655 | 8,253 | 8,632 | 9,173 |
| EBIT 1 | 3,037 | 3,059 | 3,503 | 3,785 | 4,418 | 4,667 | 5,002 | 5,316 |
| Net income 1 | 759 | 612 | 1,197 | 1,284 | 4,459 | 2,329 | 2,497 | 2,680 |
| Net Debt 1 | 27,211 | 30,740 | 33,745 | 36,388 | 40,230 | 41,639 | 43,267 | 44,825 |
| Reference price 2 | 68.25 | 63.62 | 71.49 | 79.84 | 60.02 | 79.75 | 79.75 | 79.75 |
| Nbr of stocks (in thousands) | 379,908 | 381,875 | 383,569 | 387,150 | 384,787 | 384,794 | - | - |
| Announcement Date | 2/24/22 | 2/23/23 | 2/22/24 | 2/27/25 | 2/18/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.37x | 3.74x | 8.76x | 4.41% | 30.69B | |
| 33.02x | 5.6x | 40.74x | 0.2% | 270B | |
| 22.44x | 9.25x | 16.7x | 2.75% | 187B | |
| 20.76x | 4.28x | 11.7x | 3.42% | 157B | |
| 13.76x | 1.97x | 6.91x | 5.19% | 113B | |
| 21.75x | 6.05x | 13.33x | 3.12% | 110B | |
| 19.31x | 5.76x | 11.58x | 3.36% | 102B | |
| 22.4x | 3.38x | 13.29x | 0.61% | 97.97B | |
| 21.19x | 5.34x | 12.84x | 2.85% | 73.75B | |
| 19.72x | 6.42x | 13.83x | 3.76% | 62.53B | |
| Average | 20.77x | 5.18x | 14.97x | 2.97% | 120.4B | |
| Weighted average by Cap. | 23.00x | 5.51x | 18.92x | 2.51% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- EIX Stock
- Valuation Edison International
Select your edition
All financial news and data tailored to specific country editions
