Edison International
Edison International, through its subsidiaries, engages in the generation and distribution of electric power. The company supplies and delivers through its electrical infrastructure to an approximately 50,000 square-mile area of southern, central, and coastal California. It serves residential, comm…
Edison International, through its subsidiaries, engages in the generation and distribution of electric power. The company supplies and delivers through its electrical infrastructure to an approximately 50,000 square-mile area of southern, central, and coastal California. It serves residential, commercial, industrial, public authorities, agricultural, street lighting, and other sectors. The company's distribution network consists of approximately 13,000 circuit-miles of lines ranging from 55 kV to 500 kV and approximately 80 transmission substations; and approximately 38,000 circuit-miles of overhead lines, approximately 32,000 circuit-miles of underground lines, and approximately 730 distribution substations. Edison International was founded in 1886 and is based in Rosemead, California.Looks undervalued
5-year outlook: Not shown because confidence is low: EV/EBITDA (12x) disagrees strongly.
Why: Dividends are a large share of earnings, so the cash paid to shareholders is the best guide to value.
Details and the full model are below.
Market price below modeled range
Showing the EV/Sales (Rule of 40) you selected on the company card, using 4.39% growth, 2.2% terminal growth and 8.6% discount. The range varies these assumptions slightly; it is illustrative, not investment advice. Low confidence: the modelled value is far from the market price, which usually means the model does not capture this company well (for example expected growth well above its history).
Assumptions: growth 4.39%, discount rate 8.60%, terminal growth 2.20% (sector defaults). See a worked example.
Blended growth assumption: 4.4% (sector default 4.0%, own revenue history 6.7%, analyst revenue consensus 3.4%).
Analyst consensus expects revenue growth of 3.4% a year; the growth assumption used is 4.4%.
Adjust assumptions
Show the recommended model instead
Why this model: Dividends are a large share of earnings, so the cash paid to shareholders is the best guide to value.
Compare models- Recommended: Dividend discount model — USD 54.72 (-10.1%)
-
EPS-based Gordon proxy
— USD 151.68 (+149.1%)
Not used: Treats all earnings as if paid out and ignores the cash kept for reinvestment, so it overstates value for companies that retain most profit.
-
DCF (trailing free cash flow)
— not applicable
Not used: Cannot be computed: free cash flow is zero or negative.
-
FCFF (steady state)
— not applicable
Not used: Cannot be computed: free cash flow is zero or negative.
-
EV/EBITDA (12x)
— USD 118.44 (+94.5%)
Not used: Used only when free cash flow is far below earnings even after averaging three years; a fixed 12x multiple also ignores sector differences.
-
Fade DCF (10-year growth fade)
— not applicable
Not used: Cannot be computed: free cash flow is zero or negative.
-
EV/Sales (Rule of 40)
— USD 312.80 (+413.8%)
Not used: Used only for technology and communication companies whose cash-flow value is far below the price.
| Bear USD 207.11 | 70.6% |
| Base USD 312.80 | 80.5% |
| Bull USD 418.48 | 85.5% |
Margin = (value − price) / value, so it is measured against the value and reads lower than the upside to value, which is measured against the price. Positive means the price is below that case.
Track record: see the methodology page for how this model has performed historically, including its limits. Treat it as a screen, not a forecast.
Price history and fair value
No chartable saved daily price history is available for this range. The chart uses stored EODHD prices only and will appear after history is saved.
More detail: quality, peers, price history, dividends and financials
Quality score: 52 / 100
Five equal checks on reported history: profitability, cash generation, revenue growth, balance sheet and margins. It describes business quality, not whether the price is attractive.
| Profitability | 5 of 5 years profitable | 20 / 20 |
| Cash generation | free cash flow positive in 0 of 5 years | 0 / 20 |
| Growth | revenue +1.9% a year | 12 / 20 |
| Balance sheet | net debt 5.8x EBITDA | 0 / 20 |
| Margins | EBITDA margin 40% | 20 / 20 |
Peers in Utilities
Same-sector companies with a valuation, most undervalued first. Compare the margin of safety, yield and quality score side by side.
| Company | Price | Margin of safety | P/E | P/B | Yield | Quality |
|---|---|---|---|---|---|---|
| EIX (this company) | USD 60.88 | -11.3% | 6.4 | 1.3 | 5.6% | 52 |
| ED Consolidated Edison | USD 121.44 | 29.8% | 20.3 | 1.7 | 2.7% | 78 |
| ENGI.PA Engie SA | EUR 24.12 | 15.5% | 16.0 | 1.9 | 7.4% | 76 |
| FORTUM.HE Fortum Oyj | EUR 23.15 | -3.6% | 25.8 | 2.6 | 6.0% | 72 |
| D Dominion Energy | USD 69.64 | -5.5% | 22.7 | 2.1 | 3.8% | 76 |
| CMS CMS Energy | USD 70.68 | -6.5% | 25.4 | 2.3 | 3.2% | 64 |
| CNA.L Centrica plc | GBP 1.51 | -6.6% | – | 2.3 | 3.3% | 92 |
| NTGY.MC Naturgy Energy Group, S.A. | EUR 29.32 | -9.8% | 14.1 | 3.0 | 5.9% | 70 |
| NEE NextEra Energy | USD 88.25 | -16.2% | 15.9 | 3.0 | 2.7% | 72 |
| Peer median | 20.3 | 2.3 | ||||
Dividends
Paid in the last 12 months: USD 3.51 per share · yield 5.77% at the current price.
| Year | Dividends per share |
|---|---|
| 2026 (so far) | 3.512 |
| 2025 | 3.312 |
| 2024 | 2.340 |
| 2023 | 2.994 |
| 2022 | 2.838 |
| 2021 | 2.689 |
Trailing 12-month financials
TTM through 30 Sep 2026 · quarterly EODHD data · data downloaded 06 Nov 2026 12:55
| Revenue | USD 18,559,000,000 |
|---|---|
| EBITDA | USD 7,365,000,000 |
| EBIT | USD 4,037,000,000 |
| Net income | USD 3,676,000,000 |
| Free cash flow | USD -132,000,000 |
| Capital expenditures | USD 7,097,000,000 |
| Debt | USD 42,714,000,000 |
| Cash | USD 171,000,000 |
| Working capital | USD -2,220,000,000 |
| Shares outstanding | 387,000,000 |
| Reported dividends per share | USD 3.4264 |