Valuation Edison International

Equities

Market Closed - Nyse Other stock markets 04:00:02 2025-01-24 pm EST			5-day change	1st Jan Change
58.87 ^USD	+2.78%		-6.11%	-26.27%

Jan. 23	Barclays Adjusts Price Target on Edison International to $67 From $76, Keeps Overweight Rating	MT
Jan. 23	Guggenheim Downgrades Edison International to Neutral From Buy, Adjusts Price Target to $60 From $91	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	27,042	23,778	25,929	24,295	27,421	22,792	22,792	-
Change	-	-12.07%	9.04%	-6.3%	12.87%	-16.88%	0%	-
Enterprise Value (EV) ¹	45,867	46,750	53,140	55,035	61,166	59,667	62,643	65,658
Change	-	1.93%	13.67%	3.57%	11.14%	-2.45%	4.99%	4.81%
P/E ratio	19.9x	31.7x	34.1x	39.8x	22.9x	15.1x	10.9x	10x
PBR	2.05x	1.69x	1.63x	1.56x	1.77x	1.4x	1.34x	1.28x
PEG	-	-0.7x	33.76x	-2x	0.2x	0.6x	0.3x	1.15x
Capitalization / Revenue	2.19x	1.75x	1.74x	1.41x	1.68x	1.32x	1.26x	1.21x
EV / Revenue	3.71x	3.44x	3.57x	3.2x	3.74x	3.45x	3.47x	3.49x
EV / EBITDA	11.2x	10.2x	10.1x	9.79x	9.83x	8.94x	8.49x	8.28x
EV / EBIT	19.4x	17.8x	17.5x	18x	17.5x	16.5x	14.6x	14.1x
EV / FCF	-8.85x	-11.1x	-9.67x	-21.5x	-29.9x	-68.9x	53.2x	-1,033x
FCF Yield	-11.3%	-9.03%	-10.3%	-4.66%	-3.35%	-1.45%	1.88%	-0.1%
Dividend per Share ²	2.475	2.575	2.688	2.838	2.992	3.093	3.284	3.413
Rate of return	3.28%	4.1%	3.94%	4.46%	4.19%	5.25%	5.58%	5.8%
EPS ²	3.78	1.98	2	1.6	3.12	3.899	5.401	5.871
Distribution rate	65.5%	130%	134%	177%	95.9%	79.3%	60.8%	58.1%
Net sales ¹	12,347	13,578	14,905	17,220	16,338	17,281	18,032	18,786
EBITDA ¹	4,091	4,599	5,255	5,620	6,224	6,673	7,375	7,934
EBIT ¹	2,366	2,632	3,037	3,059	3,503	3,612	4,277	4,643
Net income ¹	1,284	739	759	612	1,197	1,575	2,115	2,302
Net Debt ¹	18,825	22,972	27,211	30,740	33,745	36,875	39,852	42,867
Reference price ²	75.41	62.82	68.25	63.62	71.49	58.87	58.87	58.87
Nbr of stocks (in thousands)	358,601	378,514	379,908	381,875	383,569	387,150	387,150	-
Announcement Date	2/27/20	2/25/21	2/24/22	2/23/23	2/22/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
EDISON INTERNATIONAL	15.1x	3.45x	8.94x	+5.25%	22.79B
NEXTERA ENERGY	21.19x	8.4x	14.4x	+2.82%	150B
CONSTELLATION ENERGY CORPORATION	31.71x	5.04x	25.04x	+0.41%	109B
SOUTHERN COMPANY	20.76x	5.93x	13.3x	+3.43%	91.47B
IBERDROLA, S.A.	13.76x	2.72x	8.26x	+4.62%	85.45B
DUKE ENERGY CORPORATION	18.58x	5.54x	12.02x	+3.80%	84.86B
ENEL S.P.A.	9.75x	1.37x	5.39x	+6.84%	71.33B
VISTRA CORP.	36.51x	4.64x	15.74x	+0.46%	65.02B
AMERICAN ELECTRIC POWER COMPANY, INC.	17.6x	4.83x	11.91x	+3.65%	52.29B
Average	20.55x	4.66x	12.78x	+3.48%	81.3B
Weighted average by Cap.	21.33x	5.17x	13.75x	+3.18%