Consolidated Edison, Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-41.7% vs price
Base Case (Median)
-11.6% vs price
Bull Case (75th pct.)
27.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-265.21 | -343.3% | High (40%) |
| PE Comparable | $91.15 | -16.4% | Medium (25%) |
| Growth Trajectory DCF | $35.94 | -67.0% | Medium (20%) |
| Graham Number | $96.30 | -11.6% | Medium (40%) |
| EV/EBITDA | $172.10 | 57.9% | Medium (20%) |
| EV/FCF | $283.83 | 160.4% | Medium (20%) |
| Earnings Power Value | $106.25 | -2.5% | Medium (50%) |
Based on 7 out of 8 methods, ED appears fairly valued at the current price of $108.99. The base case fair value of $96.30 implies 11.6% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.