What Is ES Fair Value?
Eversource Energy (ES) fair value estimate using multiple valuation models, updated daily.
As of August 29, 2026, Eversource Energy (ES) has a composite fair value estimate of $42.85 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $70.84, suggesting the stock is overvalued by 39.5%.
Data as of August 29, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$42.85
vs. current price of $70.84(-39.5%)
How Is ES Fair Value Calculated?
Four independent models estimate what ES is worth. Each uses different inputs and assumptions. The composite blends them by weight.
ES Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$16.50
-76.7%Overvalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$50.51
-28.7%Overvalued
Inputs used
ES Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$67.40
-4.9%Fair Value
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$46.53
-34.3%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $70.84 is 76.7% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $1.29B | $1.22B |
| Year 2 | $1.32B | $1.17B |
| Year 3 | $1.35B | $1.13B |
| Year 4 | $1.37B | $1.09B |
| Year 5 | $1.40B | $1.05B |
| Year 6 | $1.43B | $1.01B |
| Year 7 | $1.46B | $967.5M |
| Year 8 | $1.49B | $930.7M |
| Year 9 | $1.52B | $895.3M |
| Year 10 | $1.55B | $861.2M |
| Terminal Value | $44.88B | $24.98B |
What Are ES's Key Financial Metrics?
Earnings & Growth
Current Price
$70.84
EPS (TTM)
$3.85
Forward P/E
14.4
Profit Margin
10.4%
Cash & Balance Sheet
Free Cash Flow
812M
EBITDA
4.9B
Book Value
$43.39
Total Debt
29.8B
What Do Analysts Say About ES?
Low
$52.00
Average
$73.58
High
$85.00
Upside
+3.9%
ES Fair Value FAQ
What is the fair value of ES?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), ES's estimated fair value is $42.85. The stock is currently trading at $70.84, which makes it overvalued by our analysis.
How is ES's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is ES overvalued or undervalued?
Based on our analysis, ES is overvalued. The current price of $70.84 is 39.5% above our estimated fair value of $42.85.
What do Wall Street analysts say about ES?
12 analysts cover Eversource Energy with a consensus rating of "Hold." The average price target is $73.58, ranging from $52.00 to $85.00. This implies 3.9% upside from the current price.