EIX - NYSE

Edison International

Edison International

EIXยทNYSE

$71.81

+1.3%
UtilitiesRegulated Electric

Edison International, through its subsidiaries, generates and distributes electric power. It delivers electricity to 15 million residential, commercial, industrial, public authorities, agricultural, and other customers across Southern, Central, and Coastal California. The company also provides energy solutions to commercial and industrial users. Its transmission facilities consist of lines ranging from 55 kV to 500 kV and substations; and distribution system consists of approximately 39,000 circuit-miles of overhead lines, approximately 31,000 circuit-miles of underground lines, and 800 substations. The company was founded in 1886 and is headquartered in Rosemead, California.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$27.63B
EPS11.5800
P/E Ratio6.20
Earnings Date07/30/2026
Edison International

Edison International Fair Value Envelope

EIX ยท NYSE

Our analysis suggests that EIX has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $71.81, this represents a potential HIDDEN relative to our calculated worth for Edison International.

HIDDEN
Intrinsic Value
Current Price: $71.81

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$51.5B
+ Cash & Equivalents$158.0M
Firm Value$51.7B
- Debt$42.6B
Equity Value$9.1B
/ Shares Outstanding384,787,056B
DCF Value$24
OVERVALUED BY 67%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$5.6B
$5.4B
$5.3B
$5.1B
$4.9B
$4.8B
$4.6B
$4.5B
$4.3B
$4.2B
Maintenance CapEx
-$1.3B
-$1.2B
-$1.2B
-$1.1B
-$1.1B
-$1.1B
-$1.0B
-$1.0B
-$974.6M
-$943.7M
Owner Earnings
$4.4B
$4.2B
$4.1B
$4.0B
$3.8B
$3.7B
$3.6B
$3.5B
$3.4B
$3.3B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$4.0B
$3.6B
$3.2B
$2.9B
$2.6B
$2.3B
$2.1B
$1.9B
$1.7B
$1.5B
Terminal Value represents 49.8% of Enterprise Value

Related Guides

Blog Categories

Continue your EIX research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.