Valuation Edison International

Stocks

Market Closed - NYSE Other stock markets 16:00:03 2026-07-17 EDT			After hours 19:56:43
77.63 ^USD	-0.54%		78.82	+1.53%

07-16	JPMorgan Adjusts Price Target on Edison International to $82 From $76, Maintains Neutral Rating	MT
07-14	Barclays Adjusts Edison International Price Target to $78 From $77, Maintains Overweight Rating	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	29,872	-	-
Change	-	-6.3%	12.87%	12.72%	-25.28%	29.34%	-	-
Enterprise Value (EV) ¹	53,140	55,035	61,166	67,298	63,325	71,511	73,139	74,697
Change	-	3.57%	11.14%	10.02%	-5.9%	12.93%	2.28%	2.13%
P/E	34.1x	39.8x	22.9x	24.1x	5.2x	13x	12x	11.5x
PBR	1.63x	1.56x	1.77x	1.97x	1.31x	1.64x	1.53x	1.45x
PEG	-	-2x	0.2x	3.96x	0x	-0.3x	1.43x	2.58x
Capitalization / Revenue	1.74x	1.41x	1.68x	1.76x	1.2x	1.54x	1.49x	1.44x
EV / Revenue	3.57x	3.2x	3.74x	3.82x	3.28x	3.69x	3.65x	3.6x
EV / EBITDA	10.1x	9.79x	9.83x	10.1x	8.27x	8.67x	8.47x	8.14x
EV / EBIT	17.5x	18x	17.5x	17.8x	14.3x	15.3x	14.6x	14x
EV / FCF	-9.67x	-21.5x	-29.9x	-97.1x	-88.6x	-91.6x	-131x	692x
FCF Yield	-10.3%	-4.66%	-3.35%	-1.03%	-1.13%	-1.09%	-0.77%	0.14%
Dividend per Share ²	2.688	2.838	2.992	3.168	3.36	3.515	3.718	3.945
Rate of return	3.94%	4.46%	4.19%	3.97%	5.6%	4.53%	4.79%	5.08%
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	19,357	20,015	20,730
EBITDA ¹	5,255	5,620	6,224	6,651	7,655	8,251	8,632	9,173
EBIT ¹	3,037	3,059	3,503	3,785	4,418	4,679	5,013	5,332
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	77.63	77.63	77.63
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EDISON INTERNATIONAL	13.01x	3.69x	8.67x	4.53%	29.87B
GE VERNOVA INC.	34.52x	6.07x	44.4x	0.19%	284B
NEXTERA ENERGY	22.2x	9.29x	15.36x	2.78%	185B
IBERDROLA, S.A.	21.17x	4.28x	11.63x	3.42%	158B
ENEL S.P.A.	14.12x	2x	7.01x	5.06%	117B
SOUTHERN COMPANY	21.41x	5.97x	13.18x	3.19%	107B
DUKE ENERGY CORPORATION	18.51x	5.63x	11.32x	3.51%	97.46B
CONSTELLATION ENERGY CORPORATION	20.61x	3.16x	12.41x	0.67%	90.13B
AMERICAN ELECTRIC POWER COMPANY, INC.	20.7x	5.27x	12.65x	2.92%	71.9B
DOMINION ENERGY, INC.	19.73x	6.46x	13.81x	3.76%	62.48B
Average	20.60x	5.18x	15.04x	3%	120.33B
Weighted average by Cap.	23.26x	5.59x	19.77x	2.51%