Edison International

EIX

UtilitiesRegulated ElectricNYSE

$70.91

Market Cap: $27.26B

Edison International (EIX) Valuation Summary

DCF FAIR VALUE

$544.00

Market Price

$70.91

Upside / Downside

+667.2%

Verdict

Undervalued

Using a 5-year unlevered FCFF model with Gordon Growth terminal value, Edison International (EIX) has an intrinsic value of $544.00 (range: $199.69 – $3,167.21), suggesting the stock is undervalued by 667.2% relative to its current market price of $70.91.

Model	Range	Fair Value	Upside
▸ Discounted Cash Flow
Growth Exit 5Y	$199.69 – $3,167.21	$544.00	+667.8%
Growth Exit 10Y	$230.84 – $3,438.60	$592.38	+736.1%
EBITDA Exit 5Y	$209.99 – $536.70	$359.45	+407.3%
EBITDA Exit 10Y	$243.84 – $662.80	$421.72	+495.2%
▸ Trading Multiples
P/E	$255.91 – $264.77	$190.35	+168.7%
EV/EBITDA	$155.87 – $206.50	$167.28	+136.1%
▸ PEG
PEG Fair Value	$48.99 – $48.99	$48.99	-30.9%
▸ Earnings Power Value
Earnings Power Value	$0.00 – $89.98	$29.92	-57.8%

How we calculated this: The fair value is derived from a 5-year unlevered FCFF model with line-by-line expense modeling, discounted at the WACC (5.0%). The terminal value uses a Gordon Growth perpetual rate based on Edison International's classification as a CyclicalCyclicalEarnings fluctuate significantly with economic cycles.· Low growth (~7% CAGR)· High profitability (24% net margin)· Strong dividend yield (4.7%)· Moderately volatile earnings· High leverage (D/E 2.4x)· Negative free cash flow company. Other models are shown below for reference.

Sweet Value Lab vs Wall Street

View analyst details →

Sweet Value Lab Fair Value

$544.00

+667.2% upside

Undervalued

Based on DCF, Multiples & PEG models

Wall Street Target

$68.33

-3.6% downside

Fairly Valued

Analyst consensus price target

Sweet Value Lab's quantitative models and Wall Street analysts diverge on Edison International (EIX). Our models see 667% upside, while analysts are more cautious with a -4% target.

Valuation History

Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions. Data sourced from SEC filings via Financial Modeling Prep. Last updated: 3/28/2026.

Edison International (EIX) Valuation Summary

DCF FAIR VALUE

$544.00

Market Price

$70.91

Upside / Downside

+667.2%

Verdict

Undervalued

Model	Range	Fair Value	Upside
▸ Discounted Cash Flow
Growth Exit 5Y	$199.69 – $3,167.21	$544.00	+667.8%
Growth Exit 10Y	$230.84 – $3,438.60	$592.38	+736.1%
EBITDA Exit 5Y	$209.99 – $536.70	$359.45	+407.3%
EBITDA Exit 10Y	$243.84 – $662.80	$421.72	+495.2%
▸ Trading Multiples
P/E	$255.91 – $264.77	$190.35	+168.7%
EV/EBITDA	$155.87 – $206.50	$167.28	+136.1%
▸ PEG
PEG Fair Value	$48.99 – $48.99	$48.99	-30.9%
▸ Earnings Power Value
Earnings Power Value	$0.00 – $89.98	$29.92	-57.8%

Sweet Value Lab vs Wall Street

View analyst details →

Sweet Value Lab Fair Value

$544.00

+667.2% upside

Undervalued

Based on DCF, Multiples & PEG models

Wall Street Target

$68.33

-3.6% downside

Fairly Valued

Analyst consensus price target

Sweet Value Lab's quantitative models and Wall Street analysts diverge on Edison International (EIX). Our models see 667% upside, while analysts are more cautious with a -4% target.