Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
358.02 USD619.56 USD836.67 USD
-82.34%
619.56 USDCurrent price is 82.3% below the base model value.
E
US
ED.US · CONSOLIDATED EDISON INC
US · US
Latest price109.44 USD
30D+6.89%
Vs. base value-53.5%
Research summary
ED.US latest organized financial period shows revenue grew +10.89% YoY and net income grew +11.15% YoY. Current price is about 109 USD, while the model base case is about 235 USD; the current price sits -53.5% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue17B USD
Net income2B USD
Free cash flow5B USD
Operating cash flow5B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:26
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price109.44 USD
Base value235.23 USD
Vs. base-53.5%
Price date2026/04/29
145.40 USD235.23 USD306.51 USD
-53.47%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
145.40 USD235.23 USD306.51 USD
-53.47%
235.23 USDCurrent price is 53.5% below the base model value.Adjusted reference: 176.84 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-6.9%
Current price implies roughly -6.9% annualized FCF growth.
-6.9%Current price implies roughly -6.9% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
71.79 USD71.79 USD71.79 USD
+52.45%
71.79 USDCurrent price is 52.4% above the base model value.
Updated: 2026/04/29 15:26
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2024/12/31 | Business sale gain/loss | Asset sale gain/loss | -98M USD | Medium |
| 2023/12/31 | Business sale gain/loss | Asset sale gain/loss | 2B USD | Medium |
| 2021/12/31 | Asset impairment | Impairment | -1B USD | Medium |
| 2020/12/31 | Asset impairment | Impairment | -758M USD | Medium |
| 2024/09/30 | Business sale gain/loss | Asset sale gain/loss | -47M USD | Medium |
| 2024/06/30 | Business sale gain/loss | Asset sale gain/loss | -47M USD | Medium |
| 2024/03/31 | Business sale gain/loss | Asset sale gain/loss | -47M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 17B USD | 2B USD | - | 5B USD | 5.64 | - |
| 2024/12/31 | Annual | 15B USD | 2B USD | 2B USD | 4B USD | 5.24 | 5.52 |
| 2023/12/31 | Annual | 15B USD | 3B USD | 469M USD | 2B USD | 7.21 | 1.34 |
| 2022/12/31 | Annual | 16B USD | 2B USD | - | -530M USD | 4.66 | - |
| 2021/12/31 | Annual | 14B USD | 1B USD | 2B USD | -1B USD | 3.85 | 6.85 |
Ad placement