EDISON INTL (EIX) |
Electric Utility (So. Cal. Edison) – Consensus Forecasts of Electric Utility (So. Cal. Edison) Revenue in Millions  |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
11/05 |
| $9,500.0 |
$10,153.7 |
$10,395.0 |
$11,246.0 |
$9,965.0 |
$10,190.0 |
$10,650.0 |
1.9% |
|
| Non-Utility Power Generation (MEHC) – Consensus Forecasts of Non-Utility Power Generation (MEHC) Revenue in Millions |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
11/05 |
| $2,248.0 |
$2,262.0 |
$2,610.3 |
$2,808.0 |
$2,377.0 |
$2,400.0 |
$2,285.0 |
0.3% |
|
| Financial Services and Other – Consensus Forecasts of Financial Services and Other Revenue in Millions |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
11/05 |
| $104.0 |
$79.8 |
$64.5 |
$58.0 |
$22.0 |
$10.0 |
$10.0 |
-32.3% |
|
EPS FORECASTS
|
This section is designed to find errors as the consensus forecast of EPS. The consensus forecasts for the lines in the EDISON INTL Income Statement are shown and below each consensus forecast is a wiki section to discuss why the consensus forecast of that item may be high or low
|
|
| Consensus Forecasts of Total Revenue |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
12/05 |
| 1. Total Revenue |
$11,880.0 |
$12,511.9 |
$13,068.8 |
$14,115.4 |
$12,366.9 |
$10,522.7 |
$13,362.7 |
$14,430.8 |
2.8% |
|
| Consensus Forecasts of Fully Diluted Shares Outstanding |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| Fully Diluted Shares Outstanding |
326.0 |
329.8 |
330.8 |
329.3 |
327.4 |
327.3 |
327.7 |
327.0 |
|
| Consensus Forecasts of GAAP EPS |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| GAAP EPS |
$3.5 |
$3.5 |
$3.4 |
$3.7 |
$2.6 |
$3.3 |
$3.3 |
|
|
| Consensus Forecasts of Interest Income/(Expense) |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| 6. Interest Income/(Expense) |
$794.0 |
$812.3 |
$708.1 |
$687.6 |
$721.3 |
$712.5 |
$800.3 |
$928.2 |
| Percent of Revenue |
7% |
6% |
5% |
5% |
6% |
7% |
6% |
6% |
|
| Consensus Forecasts of Pre - Tax Income |
| |
Dec-05 |
Dec-06 |
Dec-07 |
Dec-08 |
Dec-09 |
Dec-10 |
Dec-11 |
Dec-12 |
| 7. Pre - Tax Income |
$1,531.0 |
$1,799.9 |
$1,877.9 |
$1,933.0 |
$1,465.7 |
$1,719.0 |
$1,468.0 |
$1,257.0 |
| 8. Tax provisions |
$457.0 |
$582.0 |
$547.8 |
$606.4 |
$565.0 |
$606.0 |
$499.0 |
$422.0 |
| Percent of Revenue |
30% |
32% |
29% |
31% |
39% |
35% |
34% |
34% |
| 9. Net Income (7-8) |
$1,074.00 |
$1,217.90 |
$1,330.10 |
$1,326.60 |
$900.70 |
$1,113.00 |
$969.00 |
$835.00 |
|
| EIX (EDISON INTL) |
$12,358.00 |
$835.00 |
10.7% |
5% |
9.81 |
0.8 |
3.9 |
Industry Mean |
|
|
9% |
5% |
12.38 |
1.2 |
5.7 |
| S&P 500 |
|
|
23% |
11% |
13.71
| 1.9 |
|
|
|
|
|
|
|
|
|
PEG (PUBLIC SV ENTRP) |
$12,168.00 |
$1,639.00 |
17.3% |
1% |
9.81 |
1.3 |
6.0 |
FE (FIRSTENERGY CP) |
$12,923.00 |
$1,031.00 |
12.4% |
4% |
9.83 |
0.8 |
3.3 |
DUK (DUKE ENERGY CP) |
$13,013.00 |
$1,176.00 |
7.8% |
1% |
12.38 |
1.6 |
6.0 |
CF is operating cash flow plus after-tax interest expense. |
|
| Discussion of Relative Valuation | | No comments yet. Be the first | |  |
|
|
| | |
Created by: WikiMigrationBot.
Last Modification: Thursday 03 of June, 2010 07:00:57 CDT by WikiMigrationBot.
|
