ES
NYSEEVERSOURCE ENERGY
Utilities, Electric Utilities
$72.33
close 7 Aug 2026
+10.11%
52-week change
$27.24B
market cap
$61.53
$76.57
52-week range
Expected price
Expected price
$71.14 – $86.95
Current price
$72.33
Signal
Appears fairly valued
A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.
Current multiples
P/E (TTM)18.79x
P/S (TTM)1.95x
P/B1.67x
EV/EBITDA (TTM)10.30x
FCF yield (TTM)1.09%
PEG (TTM, GAAP)4.66
Context
P/E, own 5-year average21.45x
P/E, sector median21.33x*
Price at 5-year median P/E$79.83*
Indicated dividend yield4.36%
Forward — analyst consensus
Forward P/E (FY2026)15.56x*
Forward P/E (FY2027)14.74x
Forward PEG2.81*
Consensus EPS FY2026 (9 analysts)$4.65
EPS growth (FY2026→FY2027)5.54%
Revenue growth (FY2026)0.35%
Street view
Price target (mean)$74.15*
Target upside2.52%
Ratings (buy / hold / sell)4 / 10 / 3
FY2026 EPS revisions, 30d (up / down)0 / 1
5-year history
Dashed line: average of month-end values
P/E (TTM)
P/S (TTM)
P/B
FCF yield (TTM)
Dividend yield
period to 30 Jun 2026, filed 3 Aug 2026, close 7 Aug 2026
Discounted cash flow
Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.
Free cash flow, last ten years and TTM
Assumptions
As filed — not assumptions
Current price$72.33
Cash & equivalents$1.82B
Total debt$29.11B
Shares outstanding376.60M
Result
DCF price per share-$54.56
Current price$72.33
Margin of safety-175.44%
PV of years 1–10$2.56B
PV of terminal value$4.19B
Equity value-$20.55B
Market-implied growth+32.72%
Projected FCF, years 1–10
Hover for PV and growth
Projection detail
Override growth for any year; blank years use the uniform rate
| Year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | Terminal |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Growth, % | 2.5 | ||||||||||
| FCF | $312.60M | $328.23M | $344.64M | $361.87M | $379.96M | $398.96M | $418.91M | $439.85M | $461.85M | $484.94M | $9.04B |
| PV | $289.44M | $281.40M | $273.58M | $265.98M | $258.60M | $251.41M | $244.43M | $237.64M | $231.04M | $224.62M | $4.19B |
period to 30 Jun 2026, filed 3 Aug 2026, close 7 Aug 2026