|
Market Closed -
NYSE
16:00:02 2026-10-12 EDT
|
5-day change | 1st Jan Change | ||
| 55.64 USD | +0.61% |
|
+2.58% | -7.30% |
| 10-08 | Barclays Adjusts Price Target on Edison International to $53 From $75 | MT |
| 10-02 | Weak Jobs Lead to Stronger Stocks |  |
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 | 21,280 | - | - |
| Change | - | -6.3% | 12.87% | 12.72% | -25.28% | -7.86% | - | - |
| Enterprise Value (EV) 1 | 53,140 | 55,035 | 61,166 | 67,298 | 63,325 | 64,068 | 65,972 | 67,636 |
| Change | - | 3.57% | 11.14% | 10.02% | -5.9% | 1.17% | 2.97% | 2.52% |
| P/E | 34.1x | 39.8x | 22.9x | 24.1x | 5.2x | 9.31x | 8.58x | 8.2x |
| PBR | 1.63x | 1.56x | 1.77x | 1.97x | 1.31x | 1.19x | 1.12x | 1.06x |
| PEG | - | -2x | 0.2x | 3.96x | 0x | -0.2x | 1.02x | 1.73x |
| Capitalization / Revenue | 1.74x | 1.41x | 1.68x | 1.76x | 1.2x | 1.12x | 1.08x | 1.04x |
| EV / Revenue | 3.57x | 3.2x | 3.74x | 3.82x | 3.28x | 3.36x | 3.34x | 3.32x |
| EV / EBITDA | 10.1x | 9.79x | 9.83x | 10.1x | 8.27x | 7.74x | 7.63x | 7.38x |
| EV / EBIT | 17.5x | 18x | 17.5x | 17.8x | 14.3x | 13.6x | 13.3x | 12.9x |
| EV / FCF | -9.67x | -21.5x | -29.9x | -97.1x | -88.6x | -82x | -118x | 626x |
| FCF Yield | -10.3% | -4.66% | -3.35% | -1.03% | -1.13% | -1.22% | -0.85% | 0.16% |
| Dividend per Share 2 | 2.688 | 2.838 | 2.992 | 3.168 | 3.36 | 3.511 | 3.713 | 3.937 |
| Rate of return | 3.94% | 4.46% | 4.19% | 3.97% | 5.6% | 6.31% | 6.67% | 7.08% |
| EPS 2 | 2 | 1.6 | 3.12 | 3.31 | 11.55 | 5.977 | 6.482 | 6.789 |
| Distribution rate | 134% | 177% | 95.9% | 95.7% | 29.1% | 58.7% | 57.3% | 58% |
| Net sales 1 | 14,905 | 17,220 | 16,338 | 17,599 | 19,317 | 19,078 | 19,731 | 20,403 |
| EBITDA 1 | 5,255 | 5,620 | 6,224 | 6,651 | 7,655 | 8,278 | 8,645 | 9,169 |
| EBIT 1 | 3,037 | 3,059 | 3,503 | 3,785 | 4,418 | 4,709 | 4,976 | 5,258 |
| 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 | 42,787 | 44,692 | 46,356 |
| Reference price 2 | 68.25 | 63.62 | 71.49 | 79.84 | 60.02 | 55.64 | 55.64 | 55.64 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.25x | 3.36x | 7.74x | 6.35% | 21.28B | |
| 32.95x | 5.52x | 40.3x | 0.2% | 268B | |
| 19.22x | 8.63x | 15.04x | 3.2% | 161B | |
| 20.56x | 4.26x | 11.71x | 3.43% | 154B | |
| 19.57x | 11.02x | 14.38x | 3.57% | 106B | |
| 23.8x | 3.54x | 14.39x | 0.57% | 106B | |
| 19.28x | 5.72x | 12.56x | 3.53% | 99.13B | |
| 12.19x | 1.82x | 6.44x | 5.82% | 98.52B | |
| 17.29x | 5.46x | 10.96x | 3.73% | 90.95B | |
| 19.08x | 5.1x | 12.32x | 3.13% | 66.86B | |
| Average | 19.32x | 5.44x | 14.58x | 3.35% | 117.17B | |
| Weighted average by Cap. | 22.05x | 5.74x | 18.72x | 2.68% |
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
