
Eversource Energy
NYSE:ES

Intrinsic Value
The intrinsic value of one
ES
stock under the Base Case scenario is
93.06
USD.
Compared to the current market price of 59.94 USD,
Eversource Energy
is
Undervalued by 36%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Eversource Energy
Fundamental Analysis

Escalating capital expenditures and potential cost overruns on large infrastructure and offshore wind projects could reduce profit margins if Eversource fails to secure favorable rate adjustments to recover its investments.
Eversource’s constructive relationships with state regulators and its proven track record of securing favorable rate decisions position it well for stable, long-term earnings growth in its core utility business.

Revenue & Expenses Breakdown
Eversource Energy
Balance Sheet Decomposition
Eversource Energy
Current Assets | 5.1B |
Cash & Short-Term Investments | 26.7m |
Receivables | 1.7B |
Other Current Assets | 3.4B |
Non-Current Assets | 54.5B |
Long-Term Investments | 488.9m |
PP&E | 41B |
Intangibles | 3.6B |
Other Non-Current Assets | 9.4B |
Free Cash Flow Analysis
Eversource Energy
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Eversource Energy
Revenue
|
11.9B
USD
|
Operating Expenses
|
-9.2B
USD
|
Operating Income
|
2.7B
USD
|
Other Expenses
|
-1.9B
USD
|
Net Income
|
811.7m
USD
|
ES Profitability Score
Profitability Due Diligence
Eversource Energy's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Score
Eversource Energy's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
ES Solvency Score
Solvency Due Diligence
Eversource Energy's solvency score is 23/100. The higher the solvency score, the more solvent the company is.

Score
Eversource Energy's solvency score is 23/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ES Price Targets Summary
Eversource Energy
According to Wall Street analysts, the average 1-year price target for
ES
is 71.1 USD
with a low forecast of 47.47 USD and a high forecast of 89.25 USD.
Dividends
Current shareholder yield for ES 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
ES
stock under the Base Case scenario is
93.06
USD.
Compared to the current market price of 59.94 USD,
Eversource Energy
is
Undervalued by 36%.