TopFunds

Edison International

NYSE: EIX

Stock price

55.31 USD

(-4.23%) 5 years

Electric UtilitiesRegulated Electric

Insider Transactions

5Y price score: (5)
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: -4.23%
DATE RANGE:
USD PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
DateActionSharesPriceShare ValueHoldingNameTitleSource
13-jul.-26Sale(500)75.4(37,700)33,712Taylor Peter J.directorlink
23-apr.-26Award2,737--6,593Smith Carey A.directorlink
23-apr.-26Award2,737--28,439O'TOOLE TIMOTHYdirectorlink
23-apr.-26Award2,737--2,737Granholm Jennifer Mdirectorlink
23-apr.-26Award2,737--29,010Camunez Michael Cdirectorlink
23-apr.-26Award2,737--30,109Morris James Tdirectorlink
23-apr.-26Award2,844--2,844Taylor Peter J.directorlink
23-apr.-26Award2,737--6,742Trent Keithdirectorlink
23-apr.-26Award2,737--27,222STUNTZ LINDA Gdirectorlink
23-apr.-26Award2,737--14,647Reed Marcy L.directorlink

52.0

52-week range

81.6

55.31

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

(1.8) %

Dividend Yield TTM

6.3 %

Market cap $

$ 21,283

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

5.7

Price / Book TTM

1.2

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

0

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

5.5 %

20.3 %

11.1 %

Free cash flow per share growth

31 %

83.5 %

(315.1) %

Earnings per share growth

55.1 %

483.3 %

272.6 %

Dividends

Previous dividend:0.8775 per share, Paid, Ex-div date Jul 07, 2026

Analyst ratings

Price Target Low

53

Price Target High

75

Price Target Median

63

Buy

15

Hold

18

Sell

4

Financials

all figures in USD Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
3.1
4
1.7
(0.9)
3.8
2
2
1.6
3.1
3.3
11.6
14.1%
4.5
4.7
4.8
5
5.2
5.3
02FCF per share
0.9
(1.4)
(0.8)
(4.1)
(15.2)
(11.3)
(14.5)
(6.7)
(5.3)
(1.8)
(1.9)
-
(6.7)
(6.8)
(6.9)
(7)
(7.1)
(7.5)
03Dividends per share
Help
Adjusted for splitsLearn more
1.7
2
2.2
2.4
2.5
2.6
2.7
2.8
3
2.3
3.3
6.7%
-
-
-
-
-
-
04Dividends payout, %
48%
43.7%
102.6%
(260.9)%
57.7%
106.5%
110.6%
139.4%
86.7%
83.2%
30.2%
(4.5)%
-
-
-
-
-
-
05Revenue
$ 11,524
$ 11,869
$ 12,320
$ 12,657
$ 12,347
$ 13,578
$ 14,905
$ 17,220
$ 16,338
$ 17,599
$ 19,317
5.3%
$ 20,341
$ 21,419
$ 22,555
$ 23,751
$ 25,010
$ 25,760
06ㅤ% Change
-
3%
3.8%
2.7%
(2.5)%
10%
9.8%
15.5%
(5.1)%
7.7%
9.8%
5.3%
5.3%
5.3%
5.3%
5.3%
5.3%
5.3%
07Net Income
1,133
1,434
689
(302)
1,405
871
925
824
1,407
1,546
4,557
14.9%
1,755
1,848
1,946
2,049
2,158
2,222
08ㅤ% Margin
9.8%
12.1%
5.6%
(2.4)%
11.4%
6.4%
6.2%
4.8%
8.6%
8.8%
23.6%
8.6% A
8.6%
8.6%
8.6%
8.6%
8.6%
8.6%
09CFO
4,509
3,256
3,597
3,177
(307)
1,263
11
3,216
3,401
5,014
5,800
2.6%
4,175
4,396
4,629
4,874
5,133
5,287
10ㅤ% Of revenue
39.1%
27.4%
29.2%
25.1%
(2.5)%
9.3%
0.1%
18.7%
20.8%
28.5%
30%
20.5% A
20.5%
20.5%
20.5%
20.5%
20.5%
20.5%
11CAPEX
(4,225)
(3,734)
(3,844)
(4,509)
(4,877)
(5,484)
(5,505)
(5,778)
(5,448)
(5,707)
(6,515)
4.4%
(6,803)
(7,105)
(7,419)
(7,747)
(8,090)
(8,448)
12ㅤ% Change
-
(11.6)%
3%
17.3%
8.2%
12.5%
0.4%
5%
(5.7)%
4.8%
14.2%
4.4% A
4.4%
4.4%
4.4%
4.4%
4.4%
4.4%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
284
(478)
(247)
(1,332)
(5,184)
(4,221)
(5,494)
(2,562)
(2,047)
(693)
(715)
-
(2,629)
(2,709)
(2,790)
(2,873)
(2,957)
(3,162)
14Total assets
50,310
51,319
52,580
56,715
64,382
69,372
74,745
78,041
81,758
85,579
94,026
6.5%
100,094
106,553
113,430
120,750
128,542
136,837
15ㅤ% Change
-
2%
2.5%
7.9%
13.5%
7.8%
7.8%
4.4%
4.8%
4.7%
9.9%
6.5%
6.5%
6.5%
6.5%
6.5%
6.5%
6.5%
16Total liabilities
36,922
37,132
38,714
44,063
48,886
53,423
56,956
60,519
63,814
67,839
74,767
7.3%
79,592
84,728
90,196
96,017
102,213
108,809
17ㅤ% Of assets
73.4%
72.4%
73.6%
77.7%
75.9%
77%
76.2%
77.6%
78.1%
79.3%
79.5%
79.5% A
79.5%
79.5%
79.5%
79.5%
79.5%
79.5%
18Shareholders Equity
13,388
14,187
13,866
12,652
15,496
15,949
17,789
17,522
17,944
17,740
19,259
3.7%
20,502
21,825
23,233
24,733
26,329
28,028
19Net Debt
11,712
12,367
13,425
15,287
19,518
24,060
29,143
32,182
34,966
37,568
42,432
13.7%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
329,000
330,000
328,000
326,000
341,000
374,000
380,000
383,000
385,000
388,000
385,000
1.6%
391,100
397,296
403,590
409,984
416,479
423,077
21ㅤ% Change
-
0.3%
(0.6)%
(0.6)%
4.6%
9.7%
1.6%
0.8%
0.5%
0.8%
(0.8)%
1.6%
1.6%
1.6%
1.6%
1.6%
1.6%
1.6%
22ROA
2.3%
2.8%
1.3%
(0.5)%
2.2%
1.3%
1.2%
1.1%
1.7%
1.8%
4.9%
-
1.8%
1.7%
1.7%
1.7%
1.7%
1.6%
23ROE
8.5%
10.1%
5%
(2.4)%
9.1%
5.5%
5.2%
4.7%
7.8%
8.7%
23.7%
-
8.6%
8.5%
8.4%
8.3%
8.2%
7.9%
24Interest coverage
3.6
3.5
2.3
(0.8)
2.1
1.3
1.6
1.3
1.6
1.6
4.6
-
-
-
-
-
-
-
25Dividend Yield
2.8%
2.7%
3.4%
4.3%
3.2%
4%
3.9%
4.7%
4.5%
4.2%
6%
-
-
-
-
-
-
-
26P/E Ratio
18.9
17.9
36.6
(61)
19.9
31.7
34.1
39.5
22.8
24
5.2
-
-
-
-
-
-
-
27Stock price range
56-69
58-79
63-83
47-71
54-76
44-78
54-68
55-73
61-74
64-88
48-80
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
19,303
23,469
20,616
18,507
25,639
23,432
25,935
24,239
27,381
30,818
23,108
1.8%
(79,319)
(83,175)
(87,418)
(92,084)
(97,217)
-
29FCF Yield
1.5%
(2)%
(1.2)%
(7.2)%
(20.2)%
(18)%
(21.2)%
(10.6)%
(7.5)%
(2.3)%
(3.1)%
-
3.3%
3.3%
3.2%
3.1%
3%
-
30Average stock price
62.3
68.4
72.9
58.9
64.9
61.3
61.2
63.8
67.4
76.4
64.2
0.3%
(202.8)
(209.4)
(216.6)
(224.6)
(233.4)
-
31 CEO
PP
Pedro J. Pizarro