EIX · Edison International
$75.672026-07-21Sector: Utilities; Industry: Regulated Electric; Sub-Industry: Electric Utilities
Intrinsic Value Range Comparison · Mulya.ai
Very High Uncertainty
Base · active
$23
-69.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($27 · $142) Analysts Range ($62 · $79) 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 | $16.3B | — | 16.1% | 0.0% | $2.7B | −$1.8B | $912MM | 9.2% | — | 5.4% | $49.7B | $3.64 | — |
| 2024.Q4 | $16.3B | 0.0% | 16.1% | 1.1% | $2.6B | −$2.1B | $539MM | 9.7% | — | 5.1% | $52.1B | $3.64 | — |
| 2025.Q1 | $17.6B | 7.7% | 16.6% | 16.2% | $2.5B | −$4.0B | −$1.5B | 8.1% | — | 4.6% | $53.8B | $3.99 | — |
| 2025.Q4 | $17.6B | 0.0% | 16.6% | 21.5% | $2.3B | −$6.6B | −$4.3B | 7.4% | — | 4.1% | $59.0B | $3.99 | — |
| 2026.Q1 | $19.6B | 11.4% | 21.3% | 20.0% | $3.3B | −$5.4B | −$2.0B | 8.1% | — | 5.7% | $58.8B | $9.56 | 7.0 |
| italics below = DCF projection · 10yr Rev CAGR: 3.6% |
| 2027.Q1 | $19.2B | +-2.0% | 37.8% | 20.0% | $5.8B | $0MM | $5.8B | 8.1% | $5.4B | 9.9% | $58.8B | $15.03 | 5.0 |
| 2028.Q1 | $20.0B | +4.2% | 38.9% | 20.0% | $6.2B | −$383MM | $5.9B | 8.1% | $5.0B | 10.6% | $59.2B | $16.12 | 4.7 |
| 2029.Q1 | $20.9B | +4.2% | 40.0% | 20.0% | $6.7B | −$688MM | $6.0B | 8.2% | $4.7B | 11.2% | $59.9B | $17.28 | 4.4 |
| 2030.Q1 | $21.9B | +4.8% | 40.0% | 20.0% | $7.0B | −$14.8B | −$7.8B | 8.2% | −$5.7B | 10.4% | $74.7B | $18.11 | 4.2 |
| 2031.Q1 | $22.8B | +4.2% | 40.0% | 20.0% | $7.3B | −$9.0B | −$1.7B | 8.3% | −$1.2B | 9.2% | $83.7B | $18.86 | 4.0 |
|
| Term. Yr+ | $29.0B | 4.1% | 30.7% | 20.0% | $7.1B | −$3.4B | $3.7B | 8.6% | $37.3B | 8.6% | — | — | — |
Active scenario IV: $23 (-69.2% vs market)