EIX Edison International
Utilities
Price
$54.25
Intrinsic value
$13.99
Buy price
$11.19
Discount
-287.7%
Live signals
Daily bars as of Oct 8, 2026Nothing firing right now - no PAM pattern in the last 5 daily bars, and no DR1 support reclaim in the last 5 weekly bars. Technical confluence is DOWNTREND (0/3) - see the chart below.
DCF walkthrough
Near-term growth (g1)3.90%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $6,391,000,000.00
- Total debt
- $43,540,000,768.00
- Cash & STI
- $242,000,000.00
- Shares out.
- 387,000,000
Overvalued
Intrinsic value$13.98
Buy price (with MOS)$11.18
Current price$54.25
Discount to intrinsic value-288.0%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 12.8%
- Current ROE
- 26.7%
- Minimum ROE
- 5.3%
Debt quality
LEVERAGED- Debt / Equity
- 2.48x
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.71x
Technical chart
Confluence: DOWNTREND (0/3)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 (see Live signals above for when it fired).
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(revenueCAGR,cfCAGR)
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 88.4%
- Public economic interest
- 91.3%
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.