investorscraft@gmail.com

Intrinsic ValueConsolidated Edison, Inc. (0I35.L)

Previous Close£106.41
Intrinsic Value
Upside potential
Previous Close
£106.41

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Consolidated Edison, Inc. operates as a key player in the regulated utilities sector, primarily serving the densely populated regions of New York City and Westchester County. The company generates revenue through the distribution of electricity, natural gas, and steam, catering to a diverse customer base that includes residential, commercial, industrial, and governmental clients. Its infrastructure is extensive, with thousands of miles of transmission and distribution lines, substations, and service lines, ensuring reliable energy delivery. Consolidated Edison holds a dominant position in its service territories due to regulatory protections and high barriers to entry, which stabilize its revenue streams. The company also invests in renewable energy projects and energy infrastructure, aligning with broader industry trends toward sustainability. Its market position is reinforced by long-standing customer relationships and a reputation for operational reliability in critical urban markets.

Revenue Profitability And Efficiency

In FY 2024, Consolidated Edison reported revenue of $15.26 billion, with net income of $1.82 billion, reflecting steady performance in its regulated utility operations. The company's diluted EPS stood at $5.24, supported by efficient cost management and stable demand. Operating cash flow was robust at $3.61 billion, underscoring its ability to generate liquidity from core operations. The absence of disclosed capital expenditures in the provided data suggests a focus on maintaining existing infrastructure rather than aggressive expansion.

Earnings Power And Capital Efficiency

Consolidated Edison demonstrates consistent earnings power, driven by its regulated utility model, which provides predictable cash flows. The company's capital efficiency is evident in its ability to sustain profitability while managing a large asset base. However, its high total debt of $27.83 billion indicates significant leverage, which could weigh on capital efficiency metrics if interest rates rise or regulatory frameworks change.

Balance Sheet And Financial Health

The company's balance sheet shows $1.32 billion in cash and equivalents, providing liquidity to meet short-term obligations. However, its total debt of $27.83 billion raises concerns about financial leverage, though this is typical for capital-intensive utilities. The regulated nature of its business mitigates some risk, as revenue streams are relatively stable and backed by long-term rate agreements.

Growth Trends And Dividend Policy

Consolidated Edison's growth is primarily driven by incremental investments in infrastructure and renewable energy projects, rather than rapid expansion. The company maintains a conservative dividend policy, with a dividend per share of $3.36, appealing to income-focused investors. Its low beta of 0.276 reflects its defensive positioning, with limited exposure to economic cycles.

Valuation And Market Expectations

With a market capitalization of $37.1 billion, Consolidated Edison trades at a valuation reflective of its stable, regulated utility profile. Investors likely price in modest growth expectations, given the company's mature market position and regulatory constraints. The low beta suggests the stock is viewed as a defensive holding, suitable for risk-averse portfolios.

Strategic Advantages And Outlook

Consolidated Edison benefits from its entrenched market position, regulatory protections, and essential service offerings, which provide resilience against economic downturns. The company's strategic focus on renewable energy and infrastructure modernization aligns with long-term industry trends. However, high leverage and regulatory risks remain key challenges. The outlook is stable, with steady earnings and dividends expected to continue, supported by its reliable business model.

Sources

Company description, financial data, and market metrics provided in the input.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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