ED · Consolidated Edison, Inc.
$112.062026-07-21Sector: Utilities; Industry: Regulated Electric; Sub-Industry: Multi-Utilities
Intrinsic Value Range Comparison · Mulya.ai
Very High Uncertainty
Base · active
$17
-84.6% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($17 · $146) Analysts Range ($97 · $118) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $14.6B | — | 15.8% | 19.2% | $1.9B | −$4.1B | −$2.2B | 6.1% | — | 4.1% | $46.0B | $6.91 | — |
| 2024.Q4 | $14.6B | 0.0% | 15.8% | 14.9% | $2.0B | −$3.5B | −$1.6B | 6.4% | — | 4.2% | $48.1B | $6.91 | — |
| 2025.Q1 | $15.3B | 4.2% | 17.9% | 16.6% | $2.3B | −$3.3B | −$1.0B | 6.4% | — | 4.7% | $49.2B | $4.99 | — |
| 2025.Q4 | $15.3B | 0.0% | 17.9% | 22.1% | $2.1B | $611MM | $2.7B | 6.5% | — | 4.2% | $50.9B | $4.99 | — |
| 2026.Q1 | $17.2B | 12.8% | 17.3% | 22.8% | $2.3B | −$107MM | $2.2B | 6.8% | — | 4.5% | $52.2B | $5.91 | 13.7 |
| italics below = DCF projection · 10yr Rev CAGR: 3.8% |
| 2027.Q1 | $17.7B | +3.0% | 17.3% | 22.5% | $2.4B | −$4.9B | −$2.5B | 7.0% | −$2.4B | 4.3% | $57.2B | $6.54 | 17.1 |
| 2028.Q1 | $18.4B | +3.8% | 17.7% | 22.2% | $2.5B | −$3.7B | −$1.2B | 7.1% | −$1.0B | 4.3% | $60.9B | $6.95 | 16.1 |
| 2029.Q1 | $19.1B | +3.8% | 18.1% | 21.9% | $2.7B | −$2.8B | −$58MM | 7.3% | −$47MM | 4.3% | $63.6B | $7.39 | 15.2 |
| 2030.Q1 | $19.8B | +3.9% | 18.4% | 21.7% | $2.9B | $0MM | $2.9B | 7.4% | $2.2B | 4.5% | $63.6B | $7.86 | 14.3 |
| 2031.Q1 | $20.6B | +3.9% | 19.1% | 21.4% | $3.1B | $0MM | $3.1B | 7.6% | $2.2B | 4.9% | $63.6B | $8.51 | 13.2 |
|
| Term. Yr+ | $26.1B | 4.1% | 19.1% | 20.0% | $4.0B | −$1.9B | $2.1B | 8.6% | $22.2B | 8.6% | — | — | — |
Active scenario IV: $17 (-84.6% vs market)