Edison International
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.)
10.5% vs price
Base Case (Median)
71.7% vs price
Bull Case (75th pct.)
176.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-166.96 | -334.2% | High (40%) |
| PE Comparable | $145.03 | 103.4% | Medium (25%) |
| Growth Trajectory DCF | $275.14 | 285.9% | Medium (20%) |
| Graham Number | $99.77 | 39.9% | Medium (40%) |
| EV/EBITDA | $214.21 | 200.4% | Medium (20%) |
| Earnings Power Value | $71.83 | 0.7% | Medium (50%) |
Based on 6 out of 8 methods, EIX appears undervalued at the current price of $71.30. The base case fair value of $122.40 implies 71.7% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.