Edison International
EIX stock analysis · Utilities · Electric Utilities
As of · fund-implied per-share value
Fund holding value ÷ shares held. Not a live quote; not adjusted for later stock splits.
View SEC fund filing ↗Price × SEC outstanding shares. Shares measured 2026-04-21. Approximate; share and price dates can differ.
View share-count filing ↗DCF value
Requires positive annual FCF, usable shares and discount rate above terminal growth.
How this is calculated ↗Reverse DCF
No solution in −50% to +100% growth, or nonpositive FCF / invalid assumptions.
How this is calculated ↗Relative valuation
14 industry peers · median 23.8×
How this is calculated ↗Historical multiples
7 annual observations · snapshot P/E 6.4× · -75.0% versus history
How this is calculated ↗Free cash flow yield
Annual basis · read assumptions below
How this is calculated ↗ROIC / quality
Normalized tax · financing-capital proxy
How this is calculated ↗Value composite
Annual basis · read assumptions below
How this is calculated ↗12–1 price momentum
Split and corporate-action verification is incomplete for these fund observations. Verified adjusted endpoints are required for 12–1 momentum.
How this is calculated ↗Asset growth
Annual basis · read assumptions below
How this is calculated ↗Net payout yield
Requires reported dividends, repurchases and issuance; missing values are not zero.
How this is calculated ↗Accrual quality
Annual basis · read assumptions below
How this is calculated ↗Fundamental momentum
Annual basis · read assumptions below
How this is calculated ↗Follow the cash
ANNUAL · USDOperating cash flow and reinvestment over time
Annual USD. Negative bars use a compressed lower scale. Hover or inspect the financial history table for exact values.
Make the assumptions yours
How sensitive is the valuation?
| Return / Growth | 3.0% | 5.0% | 7.0% |
|---|---|---|---|
| 8.0% | — | — | — |
| 10.0% | — | — | — |
| 12.0% | — | — | — |
Annual financial history
Open SEC filings ↗| Fiscal year-end | Revenue | Net income | Operating cash flow | Capital expenditure | Assets |
|---|---|---|---|---|---|
| 2025-12-31 | 19.3B | 4.7B | 5.8B | 6.5B | 94B |
| 2024-12-31 | 17.6B | 1.5B | 5B | 5.7B | 85.6B |
| 2023-12-31 | 16.3B | 1.4B | 3.4B | 5.4B | 81.8B |
| 2022-12-31 | 17.2B | 824M | 3.2B | 5.8B | 78B |
| 2021-12-31 | 14.9B | 925M | 11M | 5.5B | 74.7B |
| 2020-12-31 | 13.6B | 871M | 1.3B | 5.5B | 69.4B |
| 2019-12-31 | 12.3B | 1.4B | -307M | 4.9B | 64.4B |
| 2018-12-31 | 12.7B | -316M | 3.2B | 4.5B | 56.7B |
USD, abbreviated. Restated annual history; not a point-in-time backtest. Missing values appear as dashes.
Trace the inputs
MODEL ANNUAL PERIOD| Input | Value | SEC tag / source | Filed |
|---|---|---|---|
| revenue | 19.3B | Revenues | 2026-02-18 |
| netIncome | 4.7B | ProfitLoss Explicit consolidated amount, including the portion attributable to noncontrolling interests. | 2026-02-18 |
| Parent/common earnings proxy | 4.5B | NetIncomeLossAvailableToCommonStockholdersBasic | 2026-02-18 |
| cfo | 5.8B | NetCashProvidedByUsedInOperatingActivities | 2026-02-18 |
| capex | 6.5B | PaymentsToAcquirePropertyPlantAndEquipment | 2026-02-18 |
| operatingIncome | 7.1B | OperatingIncomeLoss | 2026-02-18 |
| assets | 94B | Assets | 2026-02-18 |
| equity | 19.3B | StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest Explicit consolidated amount, including the portion attributable to noncontrolling interests. | 2026-02-18 |
| Parent book equity proxy | 17.6B | StockholdersEquity | 2026-02-18 |
| debt | 38B | LongTermDebt | 2026-02-18 |
| shortDebt | 2.4B | ShortTermBorrowings | 2026-02-18 |
| cash | 158M | CashAndCashEquivalentsAtCarryingValue | 2026-02-18 |
| shares | 386M | WeightedAverageNumberOfDilutedSharesOutstanding | 2026-02-18 |
| dividends | 1.3B | PaymentsOfDividendsCommonStock | 2026-02-18 |
| buybacks | 32M | PaymentsForRepurchaseOfCommonStock | 2026-02-18 |
| issuance | — | Not reported under a supported tag | — |