Fair value (multi-method)
Four independent methods triangulate what ES 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)
$101.47
Method range
$39.95 – $105.13
median $88.65
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 | $101.47 | +43.73% |
| Exit multiple | $105.13 | +48.90% |
| Analyst target | $75.83 | +7.41% |
| Graham number | $39.95 | -43.41% |
- Forward DCF$101.47
- Exit multiple$105.13
- Analyst target$75.83
- Graham number$39.95
Stock price
$70.60
FCF / share (TTM)
$0.84
3Y FCF CAGR
—
Fair value @ hist. growth
$22.67
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 FCF growth
22.9%
per year over your projection horizon
Margin of safety -211.4% vs hist-growth DCF
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.
Undiscounted FCF per share over 10 years at 8% annual growth.
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% |
|---|---|---|---|---|---|
| 6.3% | 18.9% | 17.7% | 16.4% | 15.0% | 13.3% |
| 7.3% | 21.9% | 20.9% | 19.9% | 18.7% | 17.4% |
| 8.3% | 24.6% | 23.8% | 22.9% | 22.0% | 20.9% |
| 9.3% | 27.1% | 26.4% | 25.7% | 24.9% | 24.0% |
| 10.3% | 29.5% | 28.9% | 28.2% | 27.5% | 26.7% |
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
0.25
Low vs growth
Net debt
$30.1B
Total debt − cash
Beta
0.75
Vs market benchmark
Frequently asked questions
Eversource Energy (ES) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation