Fair value (multi-method)
Four independent methods triangulate what EIX 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)
$3,382.32
Method range
$38.71 – $3,382.32
median $93.67
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 | $3,382.32 | +4,512.46% |
| Exit multiple | $113.17 | +54.33% |
| Analyst target | $74.17 | +1.15% |
| Graham number | $38.71 | -47.21% |
- Forward DCF$3,382.32
- Exit multiple$113.17
- Analyst target$74.17
- Graham number$38.71
Stock price
$73.33
EPS (TTM)
$9.20
5Y EPS CAGR
42.3%
Fair value @ hist. growth
$3382.32
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
-8.9%
per year over your projection horizon
Margin of safety 97.8% vs hist-growth DCF
Historical 5Y CAGR
42.3%
Your model implies
-8.9%
Next-year analyst consensus
-33.4%
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% |
|---|---|---|---|---|---|
| 5.9% | -11.8% | -12.5% | -13.4% | -14.5% | -15.8% |
| 6.9% | -9.7% | -10.3% | -11.0% | -11.8% | -12.7% |
| 7.9% | -7.8% | -8.3% | -8.9% | -9.5% | -10.2% |
| 8.9% | -6.1% | -6.6% | -7.0% | -7.5% | -8.1% |
| 9.9% | -4.6% | -4.9% | -5.3% | -5.8% | -6.2% |
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.
Net debt
$42.4B
Total debt − cash
Beta
0.66
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Edison International (EIX) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation