Valuation Edison International

Stocks

Market Closed - NYSE Other stock markets 16:00:02 2026-07-10 EDT			5-day change	1st Jan Change
75.20 ^USD	+0.75%		-0.61%	+25.29%

07-03	Electric school buses tapped to shore up fragile US power grids during summer heat	RE
06-24	Edison International Keeps Quarterly Dividend of $0.8775 per Share, payable July 31 to Shareholders of Record July 7	MT

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	28,937	-	-
Change	-	-6.3%	12.87%	12.72%	-25.28%	25.29%	-	-
Enterprise Value (EV) ¹	53,140	55,035	61,166	67,298	63,325	70,581	72,212	73,767
Change	-	3.57%	11.14%	10.02%	-5.9%	11.46%	2.31%	2.15%
P/E	34.1x	39.8x	22.9x	24.1x	5.2x	12.5x	11.8x	11.1x
PBR	1.63x	1.56x	1.77x	1.97x	1.31x	1.59x	1.49x	1.4x
PEG	-	-2x	0.2x	3.96x	0x	-0.3x	1.88x	1.84x
Capitalization / Revenue	1.74x	1.41x	1.68x	1.76x	1.2x	1.5x	1.45x	1.4x
EV / Revenue	3.57x	3.2x	3.74x	3.82x	3.28x	3.65x	3.61x	3.57x
EV / EBITDA	10.1x	9.79x	9.83x	10.1x	8.27x	8.55x	8.37x	8.04x
EV / EBIT	17.5x	18x	17.5x	17.8x	14.3x	14.7x	14.2x	13.6x
EV / FCF	-9.67x	-21.5x	-29.9x	-97.1x	-88.6x	-90.4x	-129x	683x
FCF Yield	-10.3%	-4.66%	-3.35%	-1.03%	-1.13%	-1.11%	-0.78%	0.15%
Dividend per Share ²	2.688	2.838	2.992	3.168	3.36	3.515	3.728	3.945
Rate of return	3.94%	4.46%	4.19%	3.97%	5.6%	4.67%	4.96%	5.25%
EPS ²	2	1.6	3.12	3.31	11.55	5.995	6.372	6.755
Distribution rate	134%	177%	95.9%	95.7%	29.1%	58.6%	58.5%	58.4%
Net sales ¹	14,905	17,220	16,338	17,599	19,317	19,323	19,976	20,648
EBITDA ¹	5,255	5,620	6,224	6,651	7,655	8,252	8,631	9,172
EBIT ¹	3,037	3,059	3,503	3,785	4,418	4,798	5,078	5,406
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	41,644	43,275	44,830
Reference price ²	68.25	63.62	71.49	79.84	60.02	75.20	75.20	75.20
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EDISON INTERNATIONAL	12.54x	3.65x	8.55x	4.67%	28.94B
GE VERNOVA INC.	35.62x	6.27x	45.87x	0.18%	293B
NEXTERA ENERGY	21.97x	9.23x	15.26x	2.8%	183B
IBERDROLA, S.A.	20.73x	4.23x	11.47x	3.48%	155B
ENEL S.P.A.	14.02x	1.99x	6.98x	5.09%	116B
SOUTHERN COMPANY	21.5x	5.98x	13.21x	3.18%	108B
DUKE ENERGY CORPORATION	18.58x	5.65x	11.27x	3.49%	97.82B
CONSTELLATION ENERGY CORPORATION	20.52x	3.15x	12.37x	0.67%	89.77B
AMERICAN ELECTRIC POWER COMPANY, INC.	21.24x	5.34x	12.83x	2.85%	73.69B
DOMINION ENERGY, INC.	19.47x	6.41x	13.73x	3.81%	61.64B
Average	20.62x	5.19x	15.15x	3.02%	120.76B
Weighted average by Cap.	23.54x	5.63x	20.30x	2.5%