Edison International (EIX) DCF Valuation

Valoración de DCF de Edison International (EIX)

US | Utilities | Regulated Electric | NYSE
Edison International (EIX) DCF Valuation
  • Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • Predeterminadas Para Un Uso Rápido Y Eficiente
  • No Se Necesita Experiencia; Fáciles De Seguir

Edison International (EIX) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

¡Explore la perspectiva financiera de Edison International (EIX) con nuestra calculadora DCF fácil de usar! Ingrese sus proyecciones para el crecimiento, los márgenes y los gastos para calcular el valor intrínseco de Edison International (EIX) y refinar su enfoque de inversión.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019
AY2
2020
AY3
2021
AY4
2022
AY5
2023
FY1
2024
FY2
2025
FY3
2026
FY4
2027
FY5
2028
Revenue 12,347.0 13,578.0 14,905.0 17,220.0 16,338.0 17,569.6 18,894.0 20,318.3 21,850.0 23,497.1
Revenue Growth, % 0 9.97 9.77 15.53 -5.12 7.54 7.54 7.54 7.54 7.54
EBITDA 3,771.0 3,497.0 4,002.0 4,464.0 5,848.0 5,090.4 5,474.1 5,886.8 6,330.5 6,807.8
EBITDA, % 30.54 25.75 26.85 25.92 35.79 28.97 28.97 28.97 28.97 28.97
Depreciation 1,803.0 2,029.0 2,288.0 2,633.0 2,721.0 2,700.1 2,903.7 3,122.6 3,358.0 3,611.1
Depreciation, % 14.6 14.94 15.35 15.29 16.65 15.37 15.37 15.37 15.37 15.37
EBIT 1,968.0 1,468.0 1,714.0 1,831.0 3,127.0 2,390.3 2,570.4 2,764.2 2,972.6 3,196.7
EBIT, % 15.94 10.81 11.5 10.63 19.14 13.6 13.6 13.6 13.6 13.6
Total Cash 68.0 87.0 390.0 914.0 345.0 394.5 424.3 456.2 490.6 527.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,394.0 1,651.0 2,192.0 2,336.0 2,758.0
Account Receivables, % 11.29 12.16 14.71 13.57 16.88
Inventories 364.0 405.0 420.0 474.0 527.0 517.5 556.5 598.5 643.6 692.1
Inventories, % 2.95 2.98 2.82 2.75 3.23 2.95 2.95 2.95 2.95 2.95
Accounts Payable 1,752.0 1,980.0 2,002.0 2,359.0 1,983.0 2,390.9 2,571.1 2,764.9 2,973.4 3,197.5
Accounts Payable, % 14.19 14.58 13.43 13.7 12.14 13.61 13.61 13.61 13.61 13.61
Capital Expenditure -4,877.0 -5,484.0 -5,505.0 -5,778.0 -5,448.0 -6,455.8 -6,942.5 -7,465.8 -8,028.6 -8,633.8
Capital Expenditure, % -39.5 -40.39 -36.93 -33.55 -33.35 -36.74 -36.74 -36.74 -36.74 -36.74
Tax Rate, % 20.99 20.99 20.99 20.99 20.99 20.99 20.99 20.99 20.99 20.99
EBITAT 2,453.5 2,259.1 2,009.4 2,279.1 2,470.6 2,289.9 2,462.5 2,648.2 2,847.8 3,062.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -626.5 -1,265.9 -1,741.6 -706.9 -1,107.4 -701.0 -1,616.8 -1,738.6 -1,869.7 -2,010.7
WACC, % 6.56 6.56 6.56 6.56 6.05 6.46 6.46 6.46 6.46 6.46
PV UFCF
SUM PV UFCF -6,451.4
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) -2,081
Terminal Value -70,252
Present Terminal Value -51,366
Enterprise Value -57,818
Net Debt 34,966
Equity Value -92,784
Diluted Shares Outstanding, MM 385
Equity Value Per Share -241.00

What You Will Receive

  • Genuine Edison Data: Preloaded financials – encompassing revenue to EBIT – based on real and projected metrics.
  • Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
  • Immediate Valuation Adjustments: Automatic recalculations to assess the effect of changes on Edison’s fair value.
  • Flexible Excel Template: Designed for quick modifications, scenario analysis, and comprehensive projections.
  • Efficient and Precise: Avoid constructing models from the ground up while ensuring accuracy and adaptability.

Key Features

  • Comprehensive EIX Data: Pre-populated with Edison International’s historical performance and future outlook.
  • Customizable Assumptions: Modify growth rates, profit margins, discount rates, tax implications, and capital investments.
  • Interactive Valuation Framework: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on user inputs.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
  • Intuitive User Interface: Clear, organized, and tailored for both seasoned professionals and newcomers.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring Edison International’s (EIX) preloaded data.
  • 2. Modify Assumptions: Adjust essential inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV in real-time.
  • 4. Explore Scenarios: Evaluate various forecasts to understand different valuation results.
  • 5. Present with Assurance: Deliver expert valuation insights to bolster your decision-making process.

Why Choose This Calculator for Edison International (EIX)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio assessments tailored for Edison International (EIX).
  • Flexible Inputs: Modify the yellow-highlighted fields to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Edison International’s intrinsic value and Net Present Value.
  • Preloaded Metrics: Historical and projected data provide reliable starting figures.
  • High-Quality Tool: Perfect for financial analysts, investors, and business advisors focused on Edison International (EIX).

Who Should Use This Product?

  • Finance Students: Discover valuation methods and apply them using actual data for Edison International (EIX).
  • Academics: Integrate industry-standard models into your lectures or research involving Edison International (EIX).
  • Investors: Validate your investment hypotheses and evaluate valuation results for Edison International (EIX).
  • Analysts: Enhance your analysis process with a ready-to-use, customizable DCF model tailored for Edison International (EIX).
  • Small Business Owners: Understand the valuation techniques used for analyzing large corporations like Edison International (EIX).

What the Template Contains

  • Pre-Filled Data: Includes Edison International’s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Edison International’s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.