Eversource Energy
NYSE:ES

Watchlist Manager
Eversource Energy Logo
Eversource Energy
NYSE:ES
Watchlist
Price: 67.16 USD 1.19% Market Closed
Market Cap: 25.2B USD

Intrinsic Value

The intrinsic value of one ES stock under the Base Case scenario is 100.46 USD. Compared to the current market price of 67.16 USD, Eversource Energy is Undervalued by 33%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

ES Intrinsic Value
100.46 USD
Undervaluation 33%
Intrinsic Value
Price
Base Case Scenario

Valuation History
Eversource Energy

What is Valuation History?
Ask AI Assistant
What other research platforms think about ES?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is ES valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Eversource Energy.

Explain Valuation
Compare ES to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Escalating capital expenditures and potential cost overruns on large infrastructure and offshore wind projects could reduce profit margins if Eversource fails to secure favorable rate adjustments to recover its investments.

Stricter regulatory oversight in New England, including increased scrutiny on rate cases and return on equity, may hinder Eversource’s ability to generate robust earnings growth from its transmission and distribution businesses.

Slow adoption or delays in regional renewable energy initiatives—such as postponed offshore wind buildouts or community pushback—could leave Eversource exposed to stranded project costs and diminished returns on green investments.

Bull Theses

Eversource’s constructive relationships with state regulators and its proven track record of securing favorable rate decisions position it well for stable, long-term earnings growth in its core utility business.

Ongoing investments in scalable renewable energy projects, particularly offshore wind developments, align Eversource with New England’s aggressive decarbonization targets, paving the way for additional rate base expansion.

A consistent track record of dividend growth and balanced capital allocation underscores management’s commitment to shareholder returns, reinforcing Eversource’s profile as a reliable, income-generating utility for long-term investors.

Show More Less
How do you feel about ES?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Eversource Energy

Current Assets 4.9B
Cash & Short-Term Investments 259.3m
Receivables 1.7B
Other Current Assets 2.9B
Non-Current Assets 56.8B
Long-Term Investments 321m
PP&E 43B
Intangibles 3.6B
Other Non-Current Assets 9.9B
Current Liabilities 6.8B
Accounts Payable 1.5B
Accrued Liabilities 308.7m
Short-Term Debt 1.5B
Other Current Liabilities 3.5B
Non-Current Liabilities 38.7B
Long-Term Debt 27.1B
Other Non-Current Liabilities 11.6B
Efficiency

Free Cash Flow Analysis
Eversource Energy

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Eversource Energy

Revenue
13.1B USD
Operating Expenses
-10.2B USD
Operating Income
2.9B USD
Other Expenses
-1.6B USD
Net Income
1.3B USD
Fundamental Scores

ES Profitability Score
Profitability Due Diligence

Eversource Energy's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Healthy Operating Margin
Sustainable 3Y Average Operating Margin
Operating Margin is Increasing
ROIC is Increasing
47/100
Profitability
Score

Eversource Energy's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

ES Solvency Score
Solvency Due Diligence

Eversource Energy's solvency score is 24/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Average D/E
Short-Term Solvency
Low Altman Z-Score
24/100
Solvency
Score

Eversource Energy's solvency score is 24/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ES Price Targets Summary
Eversource Energy

Wall Street analysts forecast ES stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for ES is 74.2 USD with a low forecast of 60.6 USD and a high forecast of 91.35 USD.

Lowest
Price Target
60.6 USD
10% Downside
Average
Price Target
74.2 USD
10% Upside
Highest
Price Target
91.35 USD
36% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for ES is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

ES Insider Trading
Buy and sell transactions by insiders

ES News

Other Videos
What is the Intrinsic Value of one ES stock?

The intrinsic value of one ES stock under the Base Case scenario is 100.46 USD.

Is ES stock undervalued or overvalued?

Compared to the current market price of 67.16 USD, Eversource Energy is Undervalued by 33%.

Back to Top