|
Market Closed -
NYSE
20:00:03 30/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 58.79 USD | -0.99% |
|
+2.51% | -2.05% |
| 10-30 | UBS Adjusts Edison International Price Target to $62 From $57, Maintains Neutral Rating | MT |
| 10-30 | Barclays Adjusts Price Target on Edison International to $58 From $53 | MT |
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 | 22,622 | - | - |
| Change | - | -6.3% | 12.87% | 12.72% | -25.28% | -2.05% | - | - |
| Enterprise Value (EV) 1 | 53,140 | 55,035 | 61,166 | 67,298 | 63,325 | 64,425 | 66,316 | 68,043 |
| Change | - | 3.57% | 11.14% | 10.02% | -5.9% | 1.74% | 2.94% | 2.6% |
| P/E | 34.1x | 39.8x | 22.9x | 24.1x | 5.2x | 9.85x | 9.09x | 8.6x |
| PBR | 1.63x | 1.56x | 1.77x | 1.97x | 1.31x | 1.26x | 1.18x | 1.12x |
| PEG | - | -2x | 0.2x | 3.96x | 0x | -0.2x | 1.09x | 1.5x |
| Capitalization / Revenue | 1.74x | 1.41x | 1.68x | 1.76x | 1.2x | 1.19x | 1.15x | 1.11x |
| 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 | 7.91x | 7.54x | 7.32x |
| EV / EBIT | 17.5x | 18x | 17.5x | 17.8x | 14.3x | 14.5x | 13.4x | 13x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 2.688 | 2.838 | 2.992 | 3.168 | 3.36 | 3.518 | 3.699 | 3.917 |
| Rate of return | 3.94% | 4.46% | 4.19% | 3.97% | 5.6% | 5.98% | 6.29% | 6.66% |
| EPS 2 | 2 | 1.6 | 3.12 | 3.31 | 11.55 | 5.969 | 6.468 | 6.837 |
| Distribution rate | 134% | 177% | 95.9% | 95.7% | 29.1% | 58.9% | 57.2% | 57.3% |
| Net sales 1 | 14,905 | 17,220 | 16,338 | 17,599 | 19,317 | 19,026 | 19,678 | 20,350 |
| EBITDA 1 | 5,255 | 5,620 | 6,224 | 6,651 | 7,655 | 8,148 | 8,793 | 9,290 |
| EBIT 1 | 3,037 | 3,059 | 3,503 | 3,785 | 4,418 | 4,436 | 4,958 | 5,243 |
| Net income 1 | 759 | 612 | 1,197 | 1,284 | 4,459 | 2,312 | 2,497 | 2,673 |
| Net Debt 1 | 27,211 | 30,740 | 33,745 | 36,388 | 40,230 | 41,803 | 43,694 | 45,421 |
| Reference price 2 | 68.25 | 63.62 | 71.49 | 79.84 | 60.02 | 58.79 | 58.79 | 58.79 |
| Nbr of stocks (in thousands) | 379,908 | 381,875 | 383,569 | 387,150 | 384,787 | 384,787 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 9.82x | 3.39x | 7.77x | 5.95% | 22.62B | |
| 27.29x | 4.53x | 31.72x | 0.23% | 226B | |
| 20.51x | 9.22x | 16.52x | 2.97% | 176B | |
| 20.97x | 4.46x | 12.27x | 3.29% | 165B | |
| 20.23x | 11.3x | 14.79x | 3.46% | 109B | |
| 21.31x | 5.98x | 13.13x | 3.24% | 108B | |
| 12.79x | 1.87x | 6.63x | 5.55% | 103B | |
| 18.85x | 5.69x | 11.46x | 3.42% | 99.33B | |
| 21.29x | 3.16x | 13.15x | 0.65% | 92.96B | |
| 20.13x | 5.16x | 12.48x | 2.96% | 70.9B | |
| Average | 19.32x | 5.47x | 13.99x | 3.17% | 117.28B | |
| Weighted average by Cap. | 20.94x | 5.76x | 16.40x | 2.7% |
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
