Intrinsic value of Edison International (EIX)

[per Chepakovich valuation model]

other valuations of EIX

[per Chepakovich valuation model]  See other valuations of EIX stock

Previous Close$56.23
Intrinsic Value
Upside potential
Previous Close
$56.23

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-12-31 and quarterly data as of 2021-03-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %10.0NaN
Revenue, $13578NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m12361NaN
Operating income, $m1217NaN
EBITDA, $m3582NaN
Interest expense (income), $mNaN
Earnings before tax, $m434NaN
Tax expense, $m-305NaN
Net income, $m739NaN

BALANCE SHEET

Cash and short-term investments, $m87NaN
Total assets, $m69372NaN
Adjusted assets (=assets-cash), $m69285NaN
Average production assets, $m47163NaN
Working capital, $m-5216NaN
Total debt, $m23059NaN
Total liabilities, $m53423NaN
Total equity, $m15949NaN
Debt-to-equity ratio1.446NaN
Adjusted equity ratio0.278NaN

CASH FLOW

Net income, $m739NaN
Depreciation, amort., depletion, $m2365NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1263NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-5484NaN
Free cash flow, $m6747NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-5216
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN