On 12 Nov 2026 our base value for Eversource Energy is $38.99 a share, 45.2% below its $71.15 close; 0 of 1 valuation methods put it above the price.
| Method | Value | vs price | Basis |
|---|---|---|---|
| Discounted cash flow | — | — | the free cash flow base is -0.19% of market cap (floor 1%) — the terminal value carries the answer, not the cash flows |
| Exit multiple (P/E) | $38.99 | -45.2% | earnings per share $4.66 valued at 14.36× (the stock's own median P/E) in 5 years, discounted back |
| Sum of the parts | — | — | no sum of the parts: this run holds no segment disclosure for the name |
| Price to sales | — | — | not reached: the cash-flow or earnings methods produced an anchor, so this fallback was not run |
| Tangible book | — | — | used only for lenders, where book value is the business |
| Price to FFO (REITs) | — | — | used only for REITs |
Each working is rebuilt by code from the valuation's own figures and checked against the published value.
Earnings per share grow on the same fading path as the DCF:
| Year | Growth | Earnings per share |
|---|---|---|
| Now | — | $4.66 |
| Year 1 | -7.50% | $4.31 |
| Year 2 | -4.35% | $4.13 |
| Year 3 | -2.14% | $4.04 |
| Year 4 | -0.60% | $4.01 |
| Year 5 | 0.48% | $4.03 |
| Earnings per share in year 5 | $4.03 |
| Exit P/E (the stock's own median P/E) | 14.36× |
| Value in 5 years = earnings × P/E | $57.91 |
| Discounted at 8.23% over 5 years: ÷ 1.4854 | $38.99 |
The base value is the average of the methods kept in it:
| Method | Value |
|---|---|
| Exit multiple (P/E) | $38.99 |
One method is kept, so the base value is its value: $38.99
Base value $38.99 a share
One-year price simulation: a 10% chance the price is below $58.06 and a 10% chance it is above $98.27 in a year; a 62% chance it is higher than today's $71.15, from 20.43% volatility. The simulation assumes the price drifts up at our discount rate of 8.23% a year.
| Week | Price | Base value |
|---|---|---|
| 2 Oct 2026 | $64.50 | — |
| 9 Oct 2026 | $65.73 | — |
| 16 Oct 2026 | $66.85 | — |
| 23 Oct 2026 | $67.46 | — |
| 30 Oct 2026 | $68.55 | — |
| 6 Nov 2026 | $69.84 | — |
| 12 Nov 2026 | $71.15 | $38.99 |
Data as of 12 Nov 2026; financials to 30 Sep 2026. Sources: company filings via EODHD, SEC EDGAR, US Treasury. How these values are computed. Not investment advice.
Run a full Desk Run on ES · Eversource Energy company page · Call and put prices