investorscraft@gmail.com

Intrinsic ValueEdison International (0IFJ.L)

Previous Close£61.16
Intrinsic Value
Upside potential
Previous Close
£61.16

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

Edison International operates as a key player in the regulated utility sector, primarily serving Southern, Central, and Coastal California through its subsidiaries. The company generates and distributes electricity to approximately 15 million residential, commercial, industrial, and agricultural customers, leveraging an extensive infrastructure that includes high-voltage transmission lines, substations, and a vast distribution network. Its revenue model is anchored in regulated rate structures, ensuring stable cash flows from essential utility services. Edison International also provides tailored energy solutions for commercial and industrial clients, enhancing its value proposition in a competitive but highly regulated market. The company’s entrenched position in California, a region with stringent environmental mandates and growing renewable energy adoption, underscores its strategic focus on grid modernization and sustainability. As one of the largest electric utilities in the U.S., Edison benefits from scale advantages, regulatory support, and long-term demand for reliable power, though it faces challenges from climate risks and evolving energy policies.

Revenue Profitability And Efficiency

Edison International reported revenue of $17.6 billion for the period, with net income of $1.37 billion, reflecting a steady performance in its regulated operations. The company’s diluted EPS stood at $3.31, supported by efficient cost management and stable rate structures. Operating cash flow was robust at $5.01 billion, though significant capital expenditures of $5.71 billion highlight ongoing investments in infrastructure and grid resilience.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its regulated utility model, which provides predictable returns on invested capital. Despite high capital expenditures, Edison’s operating cash flow coverage remains strong, ensuring funding for growth initiatives and debt servicing. The focus on grid modernization and renewable integration aims to enhance long-term capital efficiency, though regulatory approvals remain critical for recovery of investments.

Balance Sheet And Financial Health

Edison International’s balance sheet reflects a debt-heavy structure, with total debt of $37.76 billion against cash and equivalents of $233 million. This leverage is typical for utilities but requires careful management given interest rate risks. The company’s ability to generate consistent cash flows supports its financial obligations, though investors should monitor regulatory outcomes affecting cost recovery and credit metrics.

Growth Trends And Dividend Policy

Growth is driven by California’s energy transition, with investments in renewables and grid upgrades. Edison’s dividend policy remains supportive, offering a dividend per share of $3.215, appealing to income-focused investors. However, dividend growth may be constrained by high capital needs and regulatory frameworks limiting earnings expansion.

Valuation And Market Expectations

With a market cap of $21.75 billion and a beta of 0.77, Edison International is viewed as a lower-risk utility stock. Valuation reflects its stable earnings profile and regulated returns, though premium pricing may hinge on successful execution of clean energy initiatives and regulatory support for rate increases.

Strategic Advantages And Outlook

Edison’s strategic advantages include its scale, regulatory relationships, and focus on sustainability. The outlook is cautiously optimistic, with growth tied to California’s energy policies and infrastructure demands. Risks include wildfire liabilities and regulatory delays, but the company’s essential service role provides resilience.

Sources

Company filings, market data

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