Excluded
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
---
-
-Positive free-cash-flow history is shorter than two years.
E
US
ES.US · EVERSOURCE ENERGY
US · US
Latest price68.20 USD
30D-10.52%
Vs. base value-14.3%
Research summary
ES.US latest organized financial period shows revenue grew +13.83% YoY and net income lacks a complete YoY comparison. Current price is about 68.2 USD, while the model base case is about 79.54 USD; the current price sits -14.3% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue14B USD
Net income-
Free cash flow-45M USD
Operating cash flow4B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price68.20 USD
Base value79.54 USD
Vs. base-14.3%
Price date2026/04/29
68.09 USD79.54 USD87.43 USD
-14.26%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
70.77 USD93.67 USD109.45 USD
-27.19%
93.67 USDCurrent price is 27.2% below the base model value.
Excluded
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-
-
-Positive free-cash-flow samples are insufficient.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
65.41 USD65.41 USD65.41 USD
+4.27%
65.41 USDCurrent price is close to the base model value.
Updated: 2026/04/29 15:28
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2024/12/31 | Business sale gain/loss | Asset sale gain/loss | -469M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 14B USD | - | - | -45M USD | 4.56 | - |
| 2024/12/31 | Annual | 12B USD | - | - | -2B USD | 2.27 | 3.62 |
| 2023/12/31 | Annual | 12B USD | -435M USD | - | -3B USD | -1.26 | - |
| 2022/12/31 | Annual | 12B USD | 1B USD | - | -1B USD | 4.05 | - |
| 2021/12/31 | Annual | 10B USD | 1B USD | - | -1B USD | 3.54 | - |
Ad placement