|
Market Closed -
NYSE
00:00:03 05/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 56.77 USD | +0.83% |
|
-19.10% | -5.41% |
| 09-05 | Analyst: prosecutors likely to retry Lindsay Clancy on same charges | RE |
| 09-05 | Jurors were 'robbed' by lone holdout, says Clancy defense attorney | 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 | 21,846 | - | - |
| Change | - | -6.3% | 12.87% | 12.72% | -25.28% | -5.41% | - | - |
| Enterprise Value (EV) 1 | 53,140 | 55,035 | 61,166 | 67,298 | 63,325 | 64,640 | 66,546 | 68,212 |
| Change | - | 3.57% | 11.14% | 10.02% | -5.9% | 2.08% | 2.95% | 2.5% |
| P/E | 34.1x | 39.8x | 22.9x | 24.1x | 5.2x | 9.49x | 8.75x | 8.36x |
| PBR | 1.63x | 1.56x | 1.77x | 1.97x | 1.31x | 1.21x | 1.14x | 1.08x |
| PEG | - | -2x | 0.2x | 3.96x | 0x | -0.2x | 1.04x | 1.76x |
| Capitalization / Revenue | 1.74x | 1.41x | 1.68x | 1.76x | 1.2x | 1.14x | 1.11x | 1.07x |
| EV / Revenue | 3.57x | 3.2x | 3.74x | 3.82x | 3.28x | 3.39x | 3.37x | 3.34x |
| EV / EBITDA | 10.1x | 9.79x | 9.83x | 10.1x | 8.27x | 7.81x | 7.7x | 7.44x |
| EV / EBIT | 17.5x | 18x | 17.5x | 17.8x | 14.3x | 13.6x | 13.2x | 12.8x |
| EV / FCF | -9.67x | -21.5x | -29.9x | -97.1x | -88.6x | -82.8x | -119x | 632x |
| FCF Yield | -10.3% | -4.66% | -3.35% | -1.03% | -1.13% | -1.21% | -0.84% | 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% | 6.19% | 6.54% | 6.94% |
| EPS 2 | 2 | 1.6 | 3.12 | 3.31 | 11.55 | 5.981 | 6.486 | 6.794 |
| 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 | 19,096 | 19,737 | 20,399 |
| 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 | 4,755 | 5,024 | 5,321 |
| 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 | 56.77 | 56.77 | 56.77 |
| Nbr of stocks (in thousands) | 379,908 | 381,875 | 383,569 | 387,150 | 384,787 | 384,814 | - | - |
| Announcement Date | 24/02/22 | 23/02/23 | 22/02/24 | 27/02/25 | 18/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.49x | 3.39x | 7.81x | 6.19% | 21.85B | |
| 30.64x | 5.16x | 37.56x | 0.21% | 251B | |
| 20.72x | 9.04x | 15.45x | 2.95% | 174B | |
| 19.6x | 4.05x | 11.16x | 3.65% | 150B | |
| 23.53x | 3.58x | 14.55x | 0.57% | 106B | |
| 12.5x | 1.84x | 6.53x | 5.67% | 105B | |
| 19.71x | 5.8x | 12.72x | 3.45% | 101B | |
| 17.82x | 5.54x | 11.16x | 3.62% | 93.74B | |
| 19.35x | 5.13x | 12.41x | 3.09% | 67.78B | |
| 18.37x | 6.21x | 13.04x | 4.06% | 57.91B | |
| Average | 19.17x | 4.97x | 14.24x | 3.35% | 112.79B | |
| Weighted average by Cap. | 21.53x | 5.26x | 17.83x | 2.69% |
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
