ES Eversource Energy
Utilities
Price
$65.26
Intrinsic value
$13.78
Buy price
$11.02
Discount
-373.6%
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 (2/3) - see the chart below.
DCF walkthrough
Near-term growth (g1)3.30%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $4,397,303,000.00
- Total debt
- $29,807,785,984.00
- Cash & STI
- $1,819,319,040.00
- Shares out.
- 376,998,879
Overvalued [LOW CF reliability]
Intrinsic value$13.77
Buy price (with MOS)$11.02
Current price$65.26
Discount to intrinsic value-374.0%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 5.5%
- Current ROE
- 10.4%
- Minimum ROE
- -3.1%
Debt quality
LEVERAGED- Debt / Equity
- 1.84x
Moat proxy
MODERATE_PROXYCash-flow reliability
LOW- Operating CF / Net income
- 3.03x
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 (see Live signals above for when it fired).
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- revenueCAGR
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 89.7%
- Public economic interest
- 99.0%
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.