|
Market Closed -
NYSE
16:00:03 2026-08-24 EDT
|
5-day change | 1st Jan Change | ||
| 73.97 USD | +3.32% |
|
+3.74% | +23.24% |
| 07:45am | Ladenburg Thalmann Adjusts Price Target on Edison International to $69.50 From $62.50 | MT |
| 08-21 | Morgan Stanley Adjusts PT on Edison International to $65 From $69, Keeps 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 | 28,465 | - | - |
| Change | - | -6.3% | 12.87% | 12.72% | -25.28% | 23.25% | - | - |
| Enterprise Value (EV) 1 | 53,140 | 55,035 | 61,166 | 67,298 | 63,325 | 71,119 | 73,011 | 74,665 |
| Change | - | 3.57% | 11.14% | 10.02% | -5.9% | 12.31% | 2.66% | 2.27% |
| P/E | 34.1x | 39.8x | 22.9x | 24.1x | 5.2x | 12.4x | 11.4x | 10.9x |
| PBR | 1.63x | 1.56x | 1.77x | 1.97x | 1.31x | 1.58x | 1.49x | 1.4x |
| PEG | - | -2x | 0.2x | 3.96x | 0x | -0.3x | 1.35x | 2.31x |
| Capitalization / Revenue | 1.74x | 1.41x | 1.68x | 1.76x | 1.2x | 1.49x | 1.44x | 1.39x |
| EV / Revenue | 3.57x | 3.2x | 3.74x | 3.82x | 3.28x | 3.73x | 3.69x | 3.65x |
| EV / EBITDA | 10.1x | 9.79x | 9.83x | 10.1x | 8.27x | 8.62x | 8.46x | 8.16x |
| EV / EBIT | 17.5x | 18x | 17.5x | 17.8x | 14.3x | 15.1x | 14.6x | 14.1x |
| EV / FCF | -9.67x | -21.5x | -29.9x | -97.1x | -88.6x | -91.1x | -130x | 691x |
| FCF Yield | -10.3% | -4.66% | -3.35% | -1.03% | -1.13% | -1.1% | -0.77% | 0.14% |
| Dividend per Share 2 | 2.688 | 2.838 | 2.992 | 3.168 | 3.36 | 3.517 | 3.713 | 3.937 |
| Rate of return | 3.94% | 4.46% | 4.19% | 3.97% | 5.6% | 4.75% | 5.02% | 5.32% |
| EPS 2 | 2 | 1.6 | 3.12 | 3.31 | 11.55 | 5.981 | 6.488 | 6.794 |
| Distribution rate | 134% | 177% | 95.9% | 95.7% | 29.1% | 58.8% | 57.2% | 58% |
| Net sales 1 | 14,905 | 17,220 | 16,338 | 17,599 | 19,317 | 19,089 | 19,764 | 20,444 |
| EBITDA 1 | 5,255 | 5,620 | 6,224 | 6,651 | 7,655 | 8,246 | 8,626 | 9,148 |
| EBIT 1 | 3,037 | 3,059 | 3,503 | 3,785 | 4,418 | 4,695 | 5,005 | 5,293 |
| Net income 1 | 759 | 612 | 1,197 | 1,284 | 4,459 | 2,323 | 2,497 | 2,673 |
| Net Debt 1 | 27,211 | 30,740 | 33,745 | 36,388 | 40,230 | 42,654 | 44,546 | 46,200 |
| Reference price 2 | 68.25 | 63.62 | 71.49 | 79.84 | 60.02 | 73.97 | 73.97 | 73.97 |
| Nbr of stocks (in thousands) | 379,908 | 381,875 | 383,569 | 387,150 | 384,787 | 384,814 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 12.37x | 3.73x | 8.62x | 4.76% | 28.46B | |
| 30.6x | 5.17x | 37.8x | 0.21% | 251B | |
| 20.89x | 9.08x | 15.53x | 2.93% | 175B | |
| 19.79x | 4.07x | 11.2x | 3.62% | 152B | |
| 13.11x | 1.89x | 6.72x | 5.4% | 110B | |
| 20.16x | 5.87x | 12.89x | 3.36% | 104B | |
| 21.52x | 3.33x | 13.5x | 0.63% | 96.88B | |
| 18.08x | 5.58x | 11.24x | 3.57% | 95.1B | |
| 19.16x | 5.08x | 12.26x | 3.16% | 66.41B | |
| 18.58x | 6.24x | 13.11x | 4.01% | 58.59B | |
| Average | 19.42x | 5.00x | 14.29x | 3.16% | 113.73B | |
| Weighted average by Cap. | 21.45x | 5.26x | 17.75x | 2.67% |
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
