Valuation Consolidated Edison, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2026-01-13 pm EST			5-day change	1st Jan Change
100.21 ^USD	+1.40%		+0.90%	+0.90%

Jan. 09	TD Cowen Initiates Consolidated Edison at Hold With $105 Price Target	MT
Jan. 07	Sector Update: Energy Stocks Fall Late Afternoon	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	24,725	30,182	33,822	31,405	30,914	36,169	36,169	-
Change	-	22.07%	12.06%	-7.15%	-1.56%	17%	0%	-
Enterprise Value (EV) ¹	47,672	53,722	55,727	54,680	56,911	62,459	65,378	68,467
Change	-	12.69%	3.73%	-1.88%	4.08%	9.75%	4.67%	4.73%
P/E ratio	22x	22.2x	20.4x	12.5x	17x	17.7x	16.7x	15.7x
PBR	1.31x	1.5x	1.64x	1.49x	1.41x	1.51x	1.42x	1.36x
PEG	-	1.3x	0.9x	0.2x	-0.6x	2.29x	2.73x	2.66x
Capitalization / Revenue	2.02x	2.21x	2.16x	2.14x	2.03x	2.23x	2.14x	2.04x
EV / Revenue	3.89x	3.93x	3.56x	3.73x	3.73x	3.85x	3.87x	3.86x
EV / EBITDA	9.54x	10.5x	11.9x	10.5x	11.8x	11.7x	11.2x	10.7x
EV / EBIT	15.5x	17.4x	21.2x	17.1x	21.3x	20.8x	18.8x	17.7x
EV / FCF	-27.4x	-43x	-192x	-23.4x	40.9x	512x	-93.1x	-212x
FCF Yield	-3.65%	-2.33%	-0.52%	-4.28%	2.44%	0.2%	-1.07%	-0.47%
Dividend per Share ²	3.06	3.1	3.16	3.24	3.32	3.417	3.554	3.687
Rate of return	4.23%	3.63%	3.32%	3.56%	3.72%	3.41%	3.55%	3.68%
EPS ²	3.29	3.85	4.68	7.25	5.26	5.666	6.013	6.368
Distribution rate	93%	80.5%	67.5%	44.7%	63.1%	60.3%	59.1%	57.9%
Net sales ¹	12,246	13,676	15,670	14,663	15,256	16,219	16,887	17,759
EBITDA ¹	4,995	5,115	4,680	5,227	4,825	5,355	5,832	6,394
EBIT ¹	3,075	3,083	2,624	3,196	2,670	3,005	3,471	3,879
Net income ¹	1,101	1,346	1,660	2,519	1,820	2,012	2,225	2,395
Net Debt ¹	22,947	23,540	21,905	23,275	25,997	26,289	29,209	32,298
Reference price ²	72.27	85.32	95.31	90.97	89.23	100.21	100.21	100.21
Nbr of stocks (in thousands)	342,116	353,749	354,863	345,220	346,458	360,936	360,936	-
Announcement Date	2/18/21	2/17/22	2/16/23	2/15/24	2/20/25	-	-	-

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.($)
CONSOLIDATED EDISON, INC.	17.69x	3.85x	11.66x	3.41%	36.17B
GE VERNOVA INC.	84.82x	4.5x	50.6x	0.15%	177B
NEXTERA ENERGY	23.16x	9.07x	15.58x	2.77%	170B
IBERDROLA, S.A.	18.88x	3.62x	10.49x	3.75%	140B
CONSTELLATION ENERGY CORPORATION	35.26x	5.2x	23.7x	0.47%	121B
ENEL S.P.A.	13.58x	1.92x	6.59x	5.27%	108B
SOUTHERN COMPANY	20.85x	5.85x	13.01x	3.37%	96.4B
DUKE ENERGY CORPORATION	18.56x	5.58x	11.49x	3.62%	91.29B
AMERICAN ELECTRIC POWER COMPANY, INC.	18.86x	5.08x	12.39x	3.21%	62.29B
VISTRA CORP.	35.01x	3.77x	12.68x	0.54%	58.08B
Average	28.67x	4.84x	16.82x	2.66%	105.95B
Weighted average by Cap.	32.90x	5.12x	19.70x	2.51%