|
Market Closed -
NYSE
23:00:02 01/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 53.80 USD | +0.13% |
|
+2.40% | -10.36% |
| 10-01 | Edison Says Unit Offered Over $1 Billion in Compensation Related to Eaton Fire | MT |
| 09-29 | 'No evidence' Clancy 'admitted' killing her children, lawyer says | RE |
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 | 20,703 | - | - |
| Change | - | -6.3% | 12.87% | 12.72% | -25.28% | -10.36% | - | - |
| Enterprise Value (EV) 1 | 53,140 | 55,035 | 61,166 | 67,298 | 63,325 | 63,497 | 65,404 | 67,069 |
| Change | - | 3.57% | 11.14% | 10.02% | -5.9% | 0.27% | 3% | 2.55% |
| P/E | 34.1x | 39.8x | 22.9x | 24.1x | 5.2x | 9x | 8.3x | 7.92x |
| PBR | 1.63x | 1.56x | 1.77x | 1.97x | 1.31x | 1.15x | 1.08x | 1.02x |
| PEG | - | -2x | 0.2x | 3.96x | 0x | -0.2x | 0.98x | 1.67x |
| Capitalization / Revenue | 1.74x | 1.41x | 1.68x | 1.76x | 1.2x | 1.08x | 1.05x | 1.01x |
| EV / Revenue | 3.57x | 3.2x | 3.74x | 3.82x | 3.28x | 3.33x | 3.31x | 3.29x |
| EV / EBITDA | 10.1x | 9.79x | 9.83x | 10.1x | 8.27x | 7.67x | 7.57x | 7.31x |
| EV / EBIT | 17.5x | 18x | 17.5x | 17.8x | 14.3x | 13.5x | 13.1x | 12.8x |
| EV / FCF | -9.67x | -21.5x | -29.9x | -97.1x | -88.6x | -81.3x | -117x | 621x |
| FCF Yield | -10.3% | -4.66% | -3.35% | -1.03% | -1.13% | -1.23% | -0.86% | 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% | 6.53% | 6.9% | 7.32% |
| 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 | 19,084 | 19,736 | 20,410 |
| 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 | 5,260 |
| 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 | 42,794 | 44,701 | 46,366 |
| Reference price 2 | 68.25 | 63.62 | 71.49 | 79.84 | 60.02 | 53.80 | 53.80 | 53.80 |
| Nbr of stocks (in thousands) | 379,908 | 381,875 | 383,569 | 387,150 | 384,787 | 384,814 | - | - |
| Announcement Date | 2/24/22 A | 2/23/23 A | 2/22/24 A | 2/27/25 A | 2/18/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9x | 3.33x | 7.67x | 6.53% | 20.7B | |
| 32.29x | 5.42x | 39.62x | 0.2% | 263B | |
| 18.96x | 8.61x | 14.86x | 3.24% | 159B | |
| 20.04x | 4.18x | 11.5x | 3.52% | 151B | |
| 19.27x | 10.9x | 14.22x | 3.67% | 104B | |
| 11.91x | 1.79x | 6.35x | 5.96% | 96.84B | |
| 18.67x | 5.62x | 12.34x | 3.64% | 96.02B | |
| 20.48x | 3.15x | 12.8x | 0.66% | 91.74B | |
| 16.86x | 5.39x | 10.82x | 3.83% | 88.68B | |
| 18.61x | 5.03x | 12.15x | 3.21% | 65.19B | |
| Average | 18.61x | 5.34x | 14.23x | 3.45% | 113.69B | |
| Weighted average by Cap. | 21.35x | 5.67x | 18.38x | 2.78% |
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
