investorscraft@gmail.com

Intrinsic Value of Consolidated Edison, Inc. (ED)

Previous Close$104.44
Intrinsic Value
Upside potential
Previous Close
$104.44

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. (Con Edison) operates as a regulated utility holding company, primarily serving the New York metropolitan area through its subsidiaries. The company generates revenue through electricity, gas, and steam delivery, with a business model anchored in long-term regulatory agreements that ensure stable cash flows. Its operations are divided into three segments: Consolidated Edison Company of New York (CECONY), Orange & Rockland Utilities, and Con Edison Clean Energy Businesses, which focus on renewable energy investments. Con Edison holds a dominant market position in one of the most densely populated and economically vital regions in the U.S., providing essential services to residential, commercial, and industrial customers. The company benefits from high barriers to entry due to stringent regulatory oversight and infrastructure requirements, reinforcing its competitive moat. Additionally, its growing clean energy segment aligns with broader decarbonization trends, positioning it favorably for long-term sustainability.

Revenue Profitability And Efficiency

Con Edison reported revenue of $15.26 billion for FY 2024, with net income of $1.82 billion, reflecting a net margin of approximately 12%. The company’s operating cash flow stood at $3.61 billion, underscoring its ability to generate consistent liquidity. Regulatory frameworks ensure predictable earnings, though capital-intensive infrastructure investments weigh on near-term profitability. Efficiency metrics remain stable, supported by cost recovery mechanisms embedded in rate cases.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $5.24 highlights its earnings power, driven by regulated returns and disciplined cost management. Con Edison’s capital allocation prioritizes infrastructure modernization and renewable energy projects, though high debt levels ($27.83 billion) indicate leverage to fund growth. Return metrics are tempered by regulatory lag but benefit from long-term asset depreciation schedules.

Balance Sheet And Financial Health

Con Edison maintains a solid balance sheet with $1.32 billion in cash and equivalents, though its total debt of $27.83 billion reflects significant leverage typical of utilities. The company’s financial health is supported by stable cash flows and regulatory protections, but interest coverage ratios warrant monitoring given rising rate environments. Credit ratings remain investment-grade, ensuring access to capital markets.

Growth Trends And Dividend Policy

Growth is driven by rate base expansion and clean energy investments, with regulatory approvals critical for earnings growth. The company has a longstanding dividend policy, paying $3.18 per share in FY 2024, reflecting a commitment to shareholder returns. Dividend sustainability is supported by predictable cash flows, though payout ratios are elevated relative to peers.

Valuation And Market Expectations

Con Edison trades at a premium to peers, reflecting its defensive profile and reliable dividends. Market expectations are anchored in regulatory stability and incremental renewable energy growth, though valuation multiples may face pressure from higher interest rates. Investors prize its low-beta characteristics in volatile markets.

Strategic Advantages And Outlook

Con Edison’s strategic advantages include its monopoly-like position in a high-demand region and alignment with energy transition trends. The outlook remains stable, with earnings growth tied to regulatory outcomes and capital deployment efficiency. Risks include regulatory scrutiny and climate-related infrastructure vulnerabilities, but the company’s proactive investments mitigate long-term threats.

Sources

10-K filings, company investor presentations

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