Consolidated Edison, Inc. (ED) Intrinsic Value & DCF Valuation
Regulated Electric · NYSE
Current Price
$115.03
Intrinsic Value
$160.11
+28.2% margin of safety
What Is Consolidated Edison, Inc.'s Intrinsic Value?
As of 2026-10-27, the base-case DCF model estimates the intrinsic value of Consolidated Edison, Inc. (ED) at $160.11 per share, compared with a market price of $115.03, a margin of safety of +28.2%. The base case assumes 6.5% annual free cash flow growth and a 10.0% discount rate.
Across the sensitivity grid the estimate spans $116.03 to $211.63. 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 $115.03, ED trades about 28.2% below the base-case intrinsic value estimate. That is a real discount, but it stays short of the 30% margin of safety required before calling a stock undervalued.
COMPETITIVE MOAT
↑Dominant Cloud Infrastructure
AWS's unparalleled scale and extensive service offerings create significant switching costs for its enterprise customers. This deep integration makes it difficult and expensive for businesses to migrate away.
↑Network Effects in Marketplace
Amazon's marketplace benefits from a powerful two-sided network effect. More buyers attract more sellers, and more sellers offer greater selection, reinforcing its dominance.
↑Brand Loyalty and Ecosystem
Amazon's trusted brand and integrated ecosystem, including Prime, foster strong customer loyalty. This creates a sticky customer base that is less likely to explore alternatives.
INVESTMENT RISKS
↓Antitrust Investigations
Ongoing investigations into Amazon's business practices could result in significant fines or mandated changes to its operations. This poses a direct threat to its market dominance.
↓Supply Chain Disruptions
Global supply chain volatility can impact Amazon's ability to fulfill orders efficiently and maintain competitive pricing. This affects its core e-commerce operations.
↓AI Disruption to E-commerce
Advancements in AI could fundamentally alter consumer purchasing behavior and the role of traditional e-commerce platforms. New discovery methods might bypass Amazon's marketplace.
Base case
ED base case valuation
Intrinsic Value
$160.11
Margin of safety
+28.2%
Expected annual return
+6.8%
Base case assumptions: 6.5% annual growth, 10.0% discount rate, 8.36x exit multiple, 5 year projection. Data as of 2026-10-27.
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
8.4x
EV/EBITDA
9.4x
FCF Yield
11.96%
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 8.4x and FCF yield of 11.96% 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 $115.03, 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 8.4x with a free cash flow yield of 11.96%. 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 9.4x, 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 2026-10-27. Financial data from Financial Modeling Prep (trailing twelve months) · Valuation methodology by Charlie Wang.
This is an estimate, not investment advice.