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)
$367.42
Method range
$63.55 – $367.42
median $104.40
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 | $367.42 | +227.79% |
| Exit multiple | $101.04 | -9.85% |
| Analyst target | $107.75 | -3.87% |
| Graham number | $63.55 | -43.31% |
- Forward DCF$367.42
- Exit multiple$101.04
- Analyst target$107.75
- Graham number$63.55
Stock price
$112.09
EPS (TTM)
$5.94
5Y EPS CAGR
11.5%
Fair value @ hist. growth
$367.42
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
-2.7%
per year over your projection horizon
Margin of safety 69.5% vs hist-growth DCF
Historical 5Y CAGR
11.5%
Your model implies
-2.7%
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% | -3.5% | -4.8% | -6.2% | -8.0% | -10.3% |
| 5.0% | -3.5% | -4.8% | -6.2% | -8.0% | -10.3% |
| 6.0% | -0.7% | -1.7% | -2.7% | -4.0% | -5.5% |
| 7.0% | 1.8% | 1.0% | 0.2% | -0.8% | -1.9% |
| 8.0% | 4.0% | 3.3% | 2.6% | 1.9% | 1.0% |
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
0.26
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
- Buybacks
- Dividend Profile3.10% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History3 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.