Fair value (multi-method)
Four independent methods triangulate what ED is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$376.78
Method range
$63.55 – $376.78
median $104.23
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $376.78 | +254.58% |
| Exit multiple | $101.10 | -4.86% |
| Analyst target | $107.36 | +1.04% |
| Graham number | $63.55 | -40.20% |
- Forward DCF$376.78
- Exit multiple$101.10
- Analyst target$107.36
- Graham number$63.55
Stock price
$106.26
EPS (TTM)
$5.94
5Y EPS CAGR
11.5%
Fair value @ hist. growth
$376.78
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
-3.6%
per year over your projection horizon
Margin of safety 71.8% vs hist-growth DCF
Historical 5Y CAGR
11.5%
Your model implies
-3.6%
Next-year analyst consensus
2.7%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.0% | -4.2% | -5.4% | -6.8% | -8.6% | -10.9% |
| 5.0% | -4.2% | -5.4% | -6.8% | -8.6% | -10.9% |
| 5.9% | -1.6% | -2.5% | -3.6% | -4.9% | -6.4% |
| 6.9% | 0.9% | 0.1% | -0.7% | -1.7% | -2.8% |
| 7.9% | 3.1% | 2.5% | 1.8% | 1.0% | 0.1% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.05
Low vs growth
Net debt
$27.1B
Total debt − cash
Beta
0.27
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Consolidated Edison (ED) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation