Excluded
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
---
-
-Positive free-cash-flow history is shorter than two years.
E
US
EIX.US · EDISON INTERNATIONAL
US · US
Latest price67.89 USD
30D+0.81%
Vs. base value-37.6%
Research summary
EIX.US latest organized financial period shows revenue grew +9.76% YoY and net income grew +247% YoY. Current price is about 67.89 USD, while the model base case is about 109 USD; the current price sits -37.6% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue19B USD
Net income4B USD
Free cash flow-715M USD
Operating cash flow6B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:27
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price67.89 USD
Base value108.78 USD
Vs. base-37.6%
Price date2026/04/29
108.78 USD108.78 USD108.78 USD
-37.59%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
147.36 USD238.41 USD310.65 USD
-71.52%
238.41 USDCurrent price is 71.5% below the base model value.Adjusted reference: 295.84 USD
Excluded
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-
-
-Positive free-cash-flow samples are insufficient.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
95.87 USD95.87 USD95.87 USD
-29.18%
95.87 USDCurrent price is 29.2% below the base model value.
Updated: 2026/04/29 15:27
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Asset impairment | Impairment | -84M USD | Medium |
| 2023/12/31 | Asset impairment | Impairment | -2M USD | Medium |
| 2022/12/31 | Asset impairment | Impairment | -43M USD | Medium |
| 2021/12/31 | Asset impairment | Impairment | -56M USD | Medium |
| 2026/03/31 | Asset impairment | Impairment | -790K USD | Medium |
| 2025/09/30 | Asset impairment | Impairment | -77M USD | Medium |
| 2025/03/31 | Asset impairment | Impairment | -13M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 19B USD | 4B USD | 5B USD | -715M USD | 11.55 | 11.77 |
| 2024/12/31 | Annual | 18B USD | 1B USD | - | -693M USD | 3.31 | - |
| 2023/12/31 | Annual | 16B USD | 1B USD | 1B USD | -2B USD | 3.11 | 3.11 |
| 2022/12/31 | Annual | 17B USD | - | - | -3B USD | 1.6 | 1.71 |
| 2021/12/31 | Annual | 15B USD | - | - | -5B USD | 2 | 2.15 |
Ad placement