Discounted Cash Flow
Edison International
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $11.9b | $1.3b | $-478.0m | 11.0% | $4.02 |
| 2017 | $12.3b (3.8%) | $565.0m (-56.9%) | $-241.0m (49.6%) | 4.6% (-58.5%) | $1.73 (-57.0%) |
| 2018 | $12.7b (2.7%) | $-316.0m (-155.9%) | $-1.3b (-452.7%) | -2.5% (-154.4%) | $-1.30 (-175.1%) |
| 2019 | $12.3b (-2.4%) | $1.3b (506.3%) | $-5.2b (-289.2%) | 10.4% (516.5%) | $3.78 (390.8%) |
| 2020 | $13.6b (10.0%) | $739.0m (-42.4%) | $-4.2b (18.6%) | 5.4% (-47.7%) | $1.98 (-47.6%) |
| 2021 | $14.9b (9.8%) | $759.0m (2.7%) | $-5.5b (-30.2%) | 5.1% (-6.4%) | $2.00 (1.0%) |
| 2022 | $17.2b (15.5%) | $612.0m (-19.4%) | $-2.6b (53.4%) | 3.6% (-30.2%) | $1.61 (-19.5%) |
| 2023 | $16.3b (-5.1%) | $1.2b (95.6%) | $-2.0b (20.1%) | 7.3% (106.1%) | $3.12 (93.8%) |
| 2024 | $17.6b (7.7%) | $1.3b (7.3%) | $-693.0m (66.1%) | 7.3% (-0.4%) | $3.33 (6.7%) |
| 2025 | $19.3b (9.8%) | $4.5b (247.3%) | $-715.0m (-3.2%) | 23.1% (216.4%) | $11.58 (247.7%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.