Consolidated Edison, Inc. (ED) Intrinsic Value & DCF Valuation
Regulated Electric · NYSE
Current Price
$106.35
Intrinsic Value
$153.8
+30.9% margin of safety
What Is Consolidated Edison, Inc.'s Intrinsic Value?
As of 2026-08-21, the base-case DCF model estimates the intrinsic value of Consolidated Edison, Inc. (ED) at $153.8 per share, compared with a market price of $106.35, a margin of safety of +30.9%. The base case assumes 6.6% annual free cash flow growth and a 10.0% discount rate.
Across the sensitivity grid the estimate spans $110.05 to $204.99. Intrinsic value is an estimate built on assumptions, not a fact. A higher discount rate or slower growth pushes the estimate down, while stronger cash flow growth lifts it.
How the DCF works · Recalculate with your own assumptions · What is intrinsic value?
Is Consolidated Edison, Inc. (ED) Undervalued?
At the current price of $106.35, ED trades well below the base-case intrinsic value estimate, a margin of safety above 30%. By this model the stock looks undervalued, but verify the growth assumptions match your own view before acting.
COMPETITIVE MOAT
↑Regulated Monopoly Infrastructure
Con Edison operates essential electric and gas infrastructure in a densely populated region. This creates a natural monopoly with high barriers to entry for competitors.
↑High Capital Intensity
The significant investment required to build and maintain utility infrastructure deters new entrants. This capital intensity acts as a substantial competitive advantage.
↑Long-Term Customer Relationships
Residential and commercial customers in its service territory have limited practical alternatives. This fosters stable, predictable demand and revenue streams.
INVESTMENT RISKS
↓Extreme Weather Events
Severe weather can disrupt operations, cause significant damage, and lead to substantial repair costs and potential service interruptions.
↓Cybersecurity Threats
As a critical infrastructure provider, Con Edison is a target for cyberattacks that could compromise operations and customer data.
↓Shifting Energy Landscape
The transition to renewable energy sources and distributed generation could impact traditional utility business models over the long term.
Base case
ED base case valuation
Intrinsic Value
$153.8
Margin of safety
+30.9%
Expected annual return
+7.7%
Base case assumptions: 6.6% annual growth, 10.0% discount rate, 7.73x exit multiple, 5 year projection. Data as of 2026-08-21.
This base case uses default assumptions and is not financial advice. The intrinsic value changes significantly when the growth rate or discount rate changes. Open the calculator to set your own assumptions and see the full sensitivity range.
Customize the ED valuation
Adjust the growth rate, discount rate, and exit multiple to see how the intrinsic value and margin of safety for Consolidated Edison, Inc. respond.
Open DCF Calculator for EDCompany Overview
Consolidated Edison, Inc., through its various subsidiaries, primarily operates in the regulated sectors of electricity, natural gas, and steam distribution across the United States. The company supplies electric power to approximately 3.5 million households and businesses in New York City and Westchester County. It also delivers natural gas to about 1.1 million customers located in Manhattan, the Bronx, specific parts of Queens, and Westchester County, while providing steam services to around 1,555 clients in certain Manhattan areas. Beyond these core regions, Consolidated Edison extends its electricity provision to roughly 300,000 customers in southeastern New York and northern New Jersey, and serves approximately 100,000 natural gas consumers in southeastern New York. Its extensive operational framework encompasses 533 circuit miles of transmission lines and 15 transmission substations. For distribution, it manages 64 substations, 87,564 in-service line transformers, 3,924 pole miles of overhead lines, and 2,291 miles of underground cabling. The natural gas network further includes 4,350 miles of main pipelines and 377,971 service connections. The company also engages in owning, operating, and developing projects for renewable energy and broader energy infrastructure. Furthermore, it offers a range of energy-related products and services to both wholesale and retail markets, and strategically invests in new electric and gas transmission ventures. Its electricity sales are predominantly directed toward industrial, commercial, residential, and governmental clients. Established in 1823, Consolidated Edison's corporate headquarters are situated in New York, New York.
Financial Metrics — ED Stock Valuation Data
Revenue/Share (TTM)
$47.96
FCF/Share (TTM)
$13.75
ROIC (TTM)
3.4%
ROE (TTM)
8.9%
P/FCF
7.7x
EV/EBITDA
10.1x
FCF Yield
12.94%
Debt/Equity
1.10x
On a trailing twelve-month basis, ED generates free cash flow per share of $13.75 alongside a ROIC of 3.4%, both central inputs for a DCF valuation. Its P/FCF ratio of 7.7x and FCF yield of 12.94% then frame how ED is priced against peers on a cash flow basis.
Frequently Asked Questions
What is the intrinsic value of ED?
Consolidated Edison, Inc. currently generates $13.75 in free cash flow per share. At the current price of $106.35, a DCF model would discount these cash flows at an appropriate WACC and apply a terminal growth rate to arrive at an intrinsic value. The result depends heavily on your growth and discount rate assumptions — a 1% change in WACC typically shifts the fair value estimate by 10-15%. In MiniValuator the model uses a single discount rate that you can edit directly, 10% by default, rather than a computed WACC.
Is ED undervalued?
ED trades at a P/FCF ratio of 7.7x with a free cash flow yield of 12.94%. A low P/FCF means investors are paying less per dollar of free cash flow; whether that is cheap depends on the company's growth, cyclicality, and capital intensity. However, whether ED is truly undervalued requires comparing the DCF intrinsic value to the current market price and evaluating whether the margin of safety is sufficient for your risk tolerance.
How do I value ED stock using DCF?
To perform a DCF valuation on Consolidated Edison, Inc.: (1) Start with the trailing free cash flow per share ($13.75) as the base, (2) project future FCF growth over 5-10 years based on Regulated Electric industry trends and company fundamentals, (3) apply a discount rate (WACC) reflecting ED's risk profile — with a debt-to-equity of 1.10x, capital structure is an important factor, and (4) add a terminal value for cash flows beyond the projection period.
What is DCF valuation and how does it apply to ED?
DCF (Discounted Cash Flow) estimates what a company is worth today based on its future cash generation. For Consolidated Edison, Inc., this means projecting how much free cash flow the company will produce over the next 5-10 years, shaped by Regulated Electric trends, then discounting those amounts to today's dollars. ED's ROIC of 3.4% means the company's return on invested capital sits below the level that typically clears its cost of capital.
How does WACC affect ED stock valuation?
WACC (Weighted Average Cost of Capital) is the discount rate in a DCF model — it reflects the minimum return investors require. For ED, with a debt-to-equity ratio of 1.10x, the capital structure directly influences WACC. A 1% increase in WACC typically reduces the intrinsic value by 10-15%. At an EV/EBITDA of 10.1x, the market's implied discount rate can be reverse-engineered for comparison. In MiniValuator you set this discount rate yourself as a single editable number, 10% by default, instead of computing a formal WACC.
Learn More
- See ED PE Valuation → — Earnings-based stock valuation using PE ratio analysis
- DCF Methodology — Step-by-step guide to discounted cash flow analysis
- PE Methodology — Guide to PE ratio stock valuation
- WACC — Understanding the discount rate used in DCF
- Margin of Safety — How to evaluate downside protection
- Intrinsic Value — How to evaluate stock fair value
- How to Calculate Intrinsic Value — Complete guide for investors
Related Valuations
All Utilities valuationsDCF and P/E value ED with different methods and assumptions, so the two conclusions can differ. Compare the P/E fair value.
Price as of 2026-08-21. Financial data from Financial Modeling Prep (trailing twelve months) · Valuation methodology by Charlie Wang.
This is an estimate, not investment advice.