ED Consolidated Edison, Inc.
Utilities
Price
$106.11
Intrinsic value
$6.40
Buy price
$5.12
Discount
-1556.9%
DCF walkthrough
Near-term growth (g1)2.59%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $3,955,000,000.00
- Total debt
- $28,320,000,000.00
- Cash & STI
- $1,470,000,000.00
- Shares out.
- 370,000,000
Overvalued
Intrinsic value$6.41
Buy price (with MOS)$5.13
Current price$106.11
Discount to intrinsic value-1554.7%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 9.1%
- Current ROE
- 8.4%
- Minimum ROE
- 8.0%
Debt quality
LEVERAGED- Debt / Equity
- 1.17x
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.78x
Technical chart
Confluence: DOWNTREND (2/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- revenueCAGR
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 96.9%
- Public economic interest
- 100.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.