What Is ES Fair Value?
Eversource Energy (ES) fair value estimate using multiple valuation models, updated daily.
As of October 14, 2026, Eversource Energy (ES) has a composite fair value estimate of $44.32 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $65.75, suggesting the stock is overvalued by 32.6%.
Data as of October 14, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$44.32
vs. current price of $65.75(-32.6%)
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 →
$19.75
-70.0%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 →
$51.54
-21.6%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 →
$67.36
+2.5%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.
$46.48
-29.3%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 $65.75 is 70.0% 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 | $1.18B |
| 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 | $976.4M |
| Year 8 | $1.49B | $940.5M |
| Year 9 | $1.52B | $905.9M |
| Year 10 | $1.55B | $872.6M |
| Terminal Value | $46.72B | $26.35B |
What Are ES's Key Financial Metrics?
Earnings & Growth
Current Price
$65.75
EPS (TTM)
$3.86
Forward P/E
13.3
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
$73.33
High
$85.00
Upside
+11.5%
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 $44.32. The stock is currently trading at $65.75, 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 $65.75 is 32.6% above our estimated fair value of $44.32.
What do Wall Street analysts say about ES?
12 analysts cover Eversource Energy with a consensus rating of "Hold." The average price target is $73.33, ranging from $52.00 to $85.00. This implies 11.5% upside from the current price.