
Consolidated Edison Inc
NYSE:ED

Intrinsic Value
The intrinsic value of one
ED
stock under the Base Case scenario is
139.53
USD.
Compared to the current market price of 108.77 USD,
Consolidated Edison Inc
is
Undervalued by 22%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Consolidated Edison Inc
Fundamental Analysis

Consolidated Edison’s large-scale infrastructure requires relentless capital expenditure and upgrades, and escalating construction costs coupled with regulatory constraints may suppress profitability in the near term.
Regulated operations in one of the country’s largest metropolitan areas ensure a highly predictable revenue base, supporting longstanding dividend stability and reduced earnings volatility.

Revenue & Expenses Breakdown
Consolidated Edison Inc
Balance Sheet Decomposition
Consolidated Edison Inc
Current Assets | 6.7B |
Cash & Short-Term Investments | 1.3B |
Receivables | 3.1B |
Other Current Assets | 2.3B |
Non-Current Assets | 63.9B |
Long-Term Investments | 1.1B |
PP&E | 52.7B |
Intangibles | 408m |
Other Non-Current Assets | 9.7B |
Free Cash Flow Analysis
Consolidated Edison Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Consolidated Edison Inc
Revenue
|
15.3B
USD
|
Cost of Revenue
|
-3.2B
USD
|
Gross Profit
|
12.1B
USD
|
Operating Expenses
|
-9.4B
USD
|
Operating Income
|
2.7B
USD
|
Other Expenses
|
-912m
USD
|
Net Income
|
1.8B
USD
|
ED Profitability Score
Profitability Due Diligence
Consolidated Edison Inc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Score
Consolidated Edison Inc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
ED Solvency Score
Solvency Due Diligence
Consolidated Edison Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Score
Consolidated Edison Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ED Price Targets Summary
Consolidated Edison Inc
According to Wall Street analysts, the average 1-year price target for
ED
is 103.79 USD
with a low forecast of 85.85 USD and a high forecast of 121.8 USD.
Dividends
Current shareholder yield for ED is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
ED
stock under the Base Case scenario is
139.53
USD.
Compared to the current market price of 108.77 USD,
Consolidated Edison Inc
is
Undervalued by 22%.