ED
Consolidated Edison, Inc.
$111.39
Stable Earnings Power
85%
P/Adj-EPS × Normalized Multiple
Moderate
·
Conviction
Overvalued
Trading 17.7% above fair value
You pay
$111.39
Bear
$82.79
Fair
$94.62
Bull
$106.44
Bear
$82.79
-25.7%
$5.64 × 14x P/E
Fair
$94.62
-15.1%
$5.64 × 16x P/E
Bull
$106.44
-4.4%
$5.64 × 18x P/E
Key Value Driver
Normalized P/E multiple (16x base case)
Implied Market Multiple
19.8x
Summary
Our base-case estimate uses a valuation based on adjusted earnings per share and a normalized price-to-earnings multiple. We then blend that result with the average analyst price target of $107.75 from 27 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $94.62 per share.
Warnings
Dividend-based valuation: $62.29 (below our primary estimate by 31%). Large gaps may signal the dividend doesn't reflect full earning power.
Key Risks
- Growth DCF inappropriate — terminal value assumptions dominate
- EV/EBITDA misleading for regulated businesses where capex is mandated
- Regulatory risk is a fat tail not visible in normal multiples