Edison International Valuation – January 2019 $EIX

Company Profile (excerpt from Reuters): Edison International, incorporated on April 20, 1987, is the holding company of Southern California Edison Company (SCE). As of December 31, 2016, SCE, a public utility, was primarily engaged in the business of supplying and delivering electricity to an approximately 50,000 square mile area of southern California. The Company is also the parent company of Edison Energy Group, Inc. (Edison Energy Group), a holding company for subsidiaries engaged in pursuing competitive business opportunities across energy services and distributed solar to commercial and industrial customers.


Downloadable PDF version of this valuation:

ModernGraham Valuation of EIX – January 2019

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $17,880,508,028 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 0.72 Fail
3. Earnings Stability Positive EPS for 10 years prior Fail
4. Dividend Record Dividend Payments for 10 years prior Pass
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 51.19% Pass
6. Moderate PEmg Ratio PEmg < 20 16.81 Pass
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 1.26 Pass
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 0.72 Fail
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 -10.95 Fail
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass


Stage 2: Determination of Intrinsic Value

EPSmg $3.27
MG Growth Estimate 4.60%
MG Value $57.78
Opinion Fairly Valued
MG Grade C+
MG Value based on 3% Growth $47.35
MG Value based on 0% Growth $27.76
Market Implied Growth Rate 4.15%
Current Price $54.88
% of Intrinsic Value 94.98%

Edison International does not satisfy the requirements of either the Enterprising Investor or the more conservative Defensive Investor. The Defensive Investor is concerned with the low current ratio, insufficient earnings stability over the last ten years. The Enterprising Investor has concerns regarding the level of debt relative to the current assets. As a result, all value investors following the ModernGraham approach should explore other opportunities at this time or proceed cautiously with a speculative attitude.

As for a valuation, the company appears to be Fairly Valued after growing its EPSmg (normalized earnings) from $2.5 in 2014 to an estimated $3.27 for 2018. This level of demonstrated earnings growth supports the market’s implied estimate of 4.15% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value within a margin of safety relative to the price.

At the time of valuation, further research into Edison International revealed the company was trading below its Graham Number of $55.49. The company pays a dividend of $2.23 per share, for a yield of 4.1%, putting it among the best dividend paying stocks today. Its PEmg (price over earnings per share – ModernGraham) was 16.81, which was below the industry average of 21.62, which by some methods of valuation makes it one of the most undervalued stocks in its industry. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-109.76.

Edison International receives an average overall rating in the ModernGraham grading system, scoring a C+.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$109.76
Graham Number $55.49
PEmg 16.81
Current Ratio 0.72
PB Ratio 1.26
Current Dividend $2.23
Dividend Yield 4.07%
Number of Consecutive Years of Dividend Growth 15

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 9/1/2018
Total Current Assets $3,383,000,000
Total Current Liabilities $4,719,000,000
Long-Term Debt $14,629,000,000
Total Assets $53,563,000,000
Intangible Assets $0
Total Liabilities $39,274,000,000
Shares Outstanding (Diluted Average) 327,000,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $3.82
Dec2017 $1.72
Dec2016 $3.97
Dec2015 $3.10
Dec2014 $4.89
Dec2013 $2.78
Dec2012 -$0.56
Dec2011 -$0.11
Dec2010 $3.82
Dec2009 $2.58
Dec2008 $3.68
Dec2007 $3.31
Dec2006 $3.57
Dec2005 $3.43
Dec2004 $2.77
Dec2003 $2.50
Dec2002 $3.28
Dec2001 $3.17
Dec2000 -$5.84
Dec1999 $1.79
Dec1998 $1.84

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $3.27
Dec2017 $3.09
Dec2016 $3.46
Dec2015 $2.81
Dec2014 $2.50
Dec2013 $1.44
Dec2012 $1.14
Dec2011 $2.21
Dec2010 $3.38
Dec2009 $3.21
Dec2008 $3.47
Dec2007 $3.28
Dec2006 $3.21
Dec2005 $3.03
Dec2004 $2.28
Dec2003 $1.68
Dec2002 $1.13

Recommended Reading:

Other ModernGraham posts about the company

Edison International Valuation – March 2018 $EIX
Edison International Valuation – July 2016 $EIX
47 Companies in the Spotlight This Week – 5/16/15
Edison International Annual Valuation – 2015 $EIX
16 Companies in the Spotlight This Week – 4/26/14

Other ModernGraham posts about related companies

WEC Energy Group Inc Valuation – January 2019 $WEC
Southern Co Valuation – January 2019 $SO
CenterPoint Energy Inc Valuation – January 2019 $CNP
CMS Energy Corp Valuation – January 2019 $CMS
Xcel Energy Inc Valuation – December 2018 $XEL
California Water Service Group Valuation – October 2018 $CWT
Canadian Utilities Ltd Valuation – September 2018 $TSE:CU
Spire Inc Valuation – August 2018 $SR
Capital Power Corp Valuation – August 2018 $TSE-CPX
Superior Plus Corp Valuation – August 2018 $TSX-SPB


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.