ED · Consolidated Edison, Inc.

$115.432026-05-17

Sector: Utilities; Industry: Regulated Electric; Sub-Industry: Multi-Utilities

Intrinsic Value Range Comparison · Mulya.ai

Bull

$50

-56.3% vs market

Base · active

$0

-113.7% vs market

Bear

$0

-113.6% vs market

Mulya.ai vs Analyst IV Comparison?

Bear $-16

Base $-16

Bull $50

Median $108

Market $115

Market Price $115

Mulya.ai Base $-16

Analysts Median $108

Mulya.ai IV range ($-16 · $50)

Analysts Range ($86 · $118)

Fundamentals · historical + forward · base

italics = DCF projection

Period	Revenue	Rev Gr ?	Ops M% ?	Tax Rate ?	NOPAT ?	Reinvest ?	FCFF ?	WACC% ?	PV FCFF ?	ROIC ?	Inv. Cap ?	EPS ?	P/E
2021.Q4	$13.7B	—	20.5%	13.7%	$2.4B	−$2.4B	$26MM	3.9%	—	5.5%	$43.7B	$3.72	—
2022.Q4	$15.7B	14.6%	16.7%	23.7%	$2.0B	−$2.3B	−$341MM	5.5%	—	4.6%	$43.3B	$4.58	—
2023.Q4	$14.6B	-6.5%	15.8%	16.2%	$1.9B	−$118MM	$1.8B	5.7%	—	4.4%	$44.5B	$6.95	—
2024.Q4	$15.3B	4.2%	17.9%	14.9%	$2.3B	−$3.5B	−$1.2B	6.4%	—	5.0%	$48.1B	$5.02	—
2025.Q4	$16.9B	10.9%	17.3%	22.1%	$2.3B	$611MM	$2.9B	6.5%	—	4.6%	$50.9B	$5.58	14.3
italics below = DCF projection · 10yr Rev CAGR: 4%
2026.Q4	$17.4B	+2.6%	17.3%	21.9%	$2.4B	−$4.5B	−$2.2B	7.3%	−$2.0B	4.4%	$55.5B	$6.49	17.8
2027.Q4	$18.1B	+4.2%	17.7%	21.7%	$2.5B	−$4.1B	−$1.6B	7.4%	−$1.4B	4.4%	$59.6B	$6.92	16.7
2028.Q4	$18.8B	+4.2%	18.1%	21.5%	$2.7B	−$3.0B	−$294MM	7.5%	−$237MM	4.4%	$62.5B	$7.38	15.6
2029.Q4	$19.6B	+4.2%	18.4%	21.3%	$2.8B	−$2.2B	$634MM	7.7%	$475MM	4.5%	$64.8B	$7.86	14.7
2030.Q4	$20.4B	+4.2%	19.1%	21.1%	$3.1B	−$2.4B	$739MM	7.8%	$514MM	4.7%	$67.1B	$8.53	13.5

Term. Yr+	$26.0B	4.1%	19.1%	20.0%	$4.0B	−$1.9B	$2.1B	8.6%	$21.8B	8.6%	—	—	—

Active scenario IV: $0 (-113.7% vs market)