Edison International

EIX US Utilities Electric Utilities
S&P 500
$56.00
-1.32%
Delayed · cached 15 min

Fair value analysis

EIX
Edison International
UtilitiesElectric Utilities
$56.00
Close used for this calculation
$151.22Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Profitability19/25
Returns25/25
Balance Sheet0/25
Efficiency25/25
Growth16/25
Strong
Quality radar
69Prof.19/25Ret.25/25Eff.25/25B.Sht0/25Growth16/25

Consensus fair value

$151.22
Below FV
▲ +170.0% against the close used
Model range $103.72 – $289.70
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear$103.72Fair value$151.22Bull$289.70
FairClose
52-week traded range
52W low $52.1252W high $80.38

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Edison International closed at $56.00, 63.0% below the consensus fair value of $151.22 drawn from 9 valuation models.

Financial DNA score 69/100 — Strong. P/E of 4.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$228.99
+308.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$107.90
+92.7%
√(22.5 × EPS × BVPS)
EPS=11.55, BVPS=44.8
P/E Fair Value
$231.00
+312.5%
EPS × 20x (sector P/E)
EPS=11.55, Sector P/E=20x
Peter Lynch (PEG)
$103.72
+85.2%
EPS × Growth% (PEG = 1 is fair)
EPS=11.55, g=9%
EV/EBITDA
$289.70
+417.3%
(EBITDA × 14.5x − Net Debt) ÷ Shares
EBITDA=10.33B
Dividend Discount (DDM)
$181.44
+224.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3.36, r=10%, g=8%
Book Value (P/B)
$221.09
+294.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=44.8, ROE=25.7%, g=6%, r=10%
Reverse DCF
$56.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 9%
Margin of Safety
$141.97
+153.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=189.3, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.