Valuation Edison International

Equities

Market Closed - Nyse Other stock markets 04:00:02 2025-12-16 pm EST			5-day change	1st Jan Change
58.32 ^USD	-1.30%		+2.98%	-26.95%

Dec. 16	Southern California Edison says first payment made in SCE's wildfire recovery program	RE
Dec. 12	JPMorgan Adjusts Price Target on Edison International to $65 From $67, Maintains Neutral Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	23,778	25,929	24,295	27,421	30,910	22,441	-	-
Change	-	9.04%	-6.3%	12.87%	12.72%	-27.4%	-	-
Enterprise Value (EV) ¹	46,750	53,140	55,035	61,166	67,298	61,095	62,460	64,130
Change	-	13.67%	3.57%	11.14%	10.02%	-9.22%	2.23%	2.67%
P/E ratio	31.7x	34.1x	39.8x	22.9x	24.1x	7.1x	10.1x	9.3x
PBR	1.69x	1.63x	1.56x	1.77x	1.97x	1.38x	1.27x	1.19x
PEG	-	33.76x	-2x	0.2x	3.96x	0x	-0.3x	1.06x
Capitalization / Revenue	1.75x	1.74x	1.41x	1.68x	1.76x	1.22x	1.19x	1.16x
EV / Revenue	3.44x	3.57x	3.2x	3.74x	3.82x	3.33x	3.32x	3.31x
EV / EBITDA	10.2x	10.1x	9.79x	9.83x	10.1x	7.43x	7.88x	7.54x
EV / EBIT	17.8x	17.5x	18x	17.5x	17.8x	13x	13.7x	13.4x
EV / FCF	-11.1x	-9.67x	-21.5x	-29.9x	-97.1x	48.1x	-3,904x	233x
FCF Yield	-9.03%	-10.3%	-4.66%	-3.35%	-1.03%	2.08%	-0.03%	0.43%
Dividend per Share ²	2.575	2.688	2.838	2.992	3.168	3.3	3.517	3.671
Rate of return	4.1%	3.94%	4.46%	4.19%	3.97%	5.66%	6.03%	6.29%
EPS ²	1.98	2	1.6	3.12	3.31	8.21	5.767	6.273
Distribution rate	130%	134%	177%	95.9%	95.7%	40.2%	61%	58.5%
Net sales ¹	13,578	14,905	17,220	16,338	17,599	18,342	18,833	19,349
EBITDA ¹	4,599	5,255	5,620	6,224	6,651	8,222	7,928	8,511
EBIT ¹	2,632	3,037	3,059	3,503	3,785	4,695	4,556	4,784
Net income ¹	739	759	612	1,197	1,284	2,756	2,310	2,489
Net Debt ¹	22,972	27,211	30,740	33,745	36,388	38,654	40,019	41,690
Reference price ²	62.82	68.25	63.62	71.49	79.84	58.32	58.32	58.32
Nbr of stocks (in thousands)	378,514	379,908	381,875	383,569	387,150	384,787	-	-
Announcement Date	2/25/21	2/24/22	2/23/23	2/22/24	2/27/25	-	-	-

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.($)
EDISON INTERNATIONAL	7.1x	3.33x	7.43x	5.66%	22.44B
GE VERNOVA INC.	89.21x	4.75x	53.59x	0.14%	186B
NEXTERA ENERGY	23.58x	9.06x	15.36x	2.78%	169B
IBERDROLA, S.A.	18.6x	3.54x	10.29x	3.82%	137B
ENEL S.P.A.	12.95x	1.87x	6.42x	5.51%	104B
SOUTHERN COMPANY	20.31x	5.78x	12.86x	3.44%	94.38B
DUKE ENERGY CORPORATION	18.29x	5.54x	11.32x	3.68%	89.89B
AMERICAN ELECTRIC POWER COMPANY, INC.	18.52x	5.02x	12.26x	3.27%	61.19B
VISTRA CORP.	35.42x	3.88x	12.86x	0.55%	58.77B
DOMINION ENERGY, INC.	17.1x	6.09x	12.85x	4.5%	50.67B
Average	26.11x	4.89x	15.52x	3.33%	97.44B
Weighted average by Cap.	33.16x	5.20x	19.72x	2.91%