US · EDN
Empresa Distribuidora y Comercializadora Norte Sociedad Anónima
- Sector
- Utilities · Regulated Electric
- Headquarters
- Buenos Aires C1428ARG
- Website
- edenor.com
Price · as of 2024-12-31
$23.75
Market cap 1.12B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $0.00 | -100% |
| Intrinsic Value(DCF) | $5,562.01 | +23,318.99% |
| Graham-Dodd Method(GD) | $49.30 | +107.58% |
| Graham Formula(GF) | $894.20 | +3,665.05% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $10.70 | $4.31 | $0.01 | $0.00 | $0.00 |
| 2011 | $5.00 | $2.04 | $2.84 | $0.00 | $0.00 |
| 2012 | $2.26 | $0.91 | $0.31 | $0.00 | $0.00 |
| 2013 | $6.62 | $2.69 | $0.30 | $0.10 | $0.00 |
| 2014 | $15.02 | $6.03 | $0.00 | $0.00 | $0.00 |
| 2015 | $15.74 | $6.40 | $0.18 | $0.10 | $0.30 |
| 2016 | $31.90 | $12.84 | $131.93 | $0.00 | $0.00 |
| 2017 | $58.18 | $23.49 | $2,349.27 | $0.50 | $1.00 |
| 2018 | $24.70 | $10.33 | $94,160.71 | $1.20 | $9.60 |
| 2019 | $4.72 | $3.47 | $842,312.63 | $3.50 | $97.70 |
| 2020 | $3.52 | $1.69 | $176,727.53 | $0.00 | $0.00 |
| 2021 | $7.00 | $6.99 | $2,176,369.83 | $0.00 | $0.00 |
| 2022 | $7.75 | $11.27 | $1,244,094.35 | $14.10 | $0.00 |
| 2023 | $16.19 | $17.01 | $1,110.14 | $25.30 | $0.00 |
| 2024 | $36.15 | $28.71 | $50,494.44 | $49.30 | $894.20 |
AI valuation
Our deep-learning model estimates Empresa Distribuidora y Comercializadora Norte Sociedad Anónima's (EDN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $0.00
- Current price
- $23.75
- AI upside
- -100%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$5,562.01
+23,318.99% upside
Graham-Dodd
$49.30
+107.58% upside
Graham Formula
$894.20
+3,665.05% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| EDN | Empresa Distribuidora y C… | $23.75 | 1.12B | +21% | +23,319% | +108% | +3,665% | 7.73 | 1.40 | 1.03 | 10.93 | 12.90 | 1.40 | 19.31% | 2.06% | 13.32% | 19.87% | 2.97% | 7.49% | 0.32 | 0.13 | 0.89 | 0.70 | 2.26 | 5992.00% | 19142.00% | 13608.00% | -5.42% | 0.23 | -8.05% | 0.00% | 0.00% | 0.00% | 51.87 | -19.14 | 1.07 | 1.30 |
| CEPU | Central Puerto S.A. | $15.69 | 2.36B | -53% | -69% | -34% | -75% | 45347.62 | 1.36 | 3.33 | 8.26 | — | 1.39 | 39.51% | 26.72% | 6.72% | 0.00% | 3.97% | 0.00% | 0.21 | 3.43 | 1.48 | 1.25 | 1.20 | -8461.00% | 810.00% | -7430.00% | 0.00% | 0.00 | 0.00% | 0.00% | 33.60% | 13.18% | 13.15 | 30048.95 | 3.51 | 2.47 |
| CTRI | Centuri Holdings, Inc. | $31.00 | 3.09B | -13% | -60% | -79% | -86% | — | 3.19 | 0.97 | 12.85 | — | 20.77 | 8.55% | 3.22% | 0.78% | 0.00% | 7.19% | 0.00% | 0.37 | 1.18 | 1.78 | 0.89 | 0.84 | -40979.00% | 940.00% | -11393.00% | -0.29% | 0.16 | -0.64% | 0.00% | — | 27.47% | 32.10 | -363.14 | 1.03 | 2.54 |
| EAI | Entergy Arkansas, Inc. 1M… | $21.13 | 992.69M | +80% | +1,944,637% | +175% | +215% | 28.06 | 0.55 | 0.72 | 2.15 | — | 0.55 | 66.82% | 24.73% | 13.58% | 2.09% | 12.32% | 4.43% | 0.18 | 2.27 | 0.00 | 0.00 | 0.53 | -8003.00% | 898.00% | -18468.00% | 6.70% | 0.09 | 3.12% | 0.00% | 0.00% | 23.32% | 3.87 | 19.76 | 0.96 | — |
| ELPC | Companhia Paranaense de E… | $11.59 | 2.15B | -38% | -49% | +205% | +224% | 13.77 | 0.23 | 0.26 | 4.30 | 2.39 | 0.65 | 21.59% | 15.91% | 12.40% | 1.74% | 7.91% | 0.76% | 0.68 | 47.17 | 1.26 | 1.06 | 3.01 | 57500.00% | 545.00% | -896.00% | 10.20% | 0.06 | 1.67% | 4.97% | 68.40% | 5.13% | 5.30 | 31.65 | 0.84 | 1.00 |
| HE | Hawaiian Electric Industr… | $15.49 | 2.67B | +79% | +220% | -34% | -81% | 16.08 | 1.72 | 0.89 | 14.55 | — | 1.72 | 7.62% | 7.62% | 3.99% | 11.00% | 6.06% | 3.15% | 0.42 | 2.09 | 0.56 | 4.34 | 2.82 | -10632.00% | -413.00% | -2843.00% | 3.53% | 3.78 | 3.32% | 1.09% | 17.50% | 52.71% | 14.55 | 35.10 | 1.11 | 6.00 |
| HTO | H2O America | $53.79 | 1.93B | -16% | -40% | -39% | — | 19.03 | 1.27 | 10.05 | 8.48 | 408.46 | 1.27 | 192.65% | 93.20% | 52.82% | 7.06% | 6.80% | 3.01% | 0.02 | 1.99 | 0.42 | 0.00 | 0.10 | 466.00% | -7405.00% | -23225.00% | 12.54% | 0.90 | 10.31% | 3.00% | 57.20% | 94.96% | 10.92 | 8.07 | 10.17 | 2.57 |
| NWN | Northwest Natural Holding… | $53.04 | 2.2B | -9% | -38% | -76% | +2% | 18.96 | 1.46 | 1.67 | 12.37 | 52.02 | 1.95 | 39.56% | 31.38% | 8.79% | 7.92% | 7.90% | 1.99% | 1.87 | 3.63 | 0.72 | 0.19 | 6.91 | 3645.00% | 1183.00% | 188.00% | -9.20% | 0.32 | -5.27% | 3.60% | 68.20% | 3.60% | 12.04 | -24.63 | 3.78 | 0.75 |
| SPH | Suburban Propane Partners… | $20.30 | 1.35B | +47% | -63% | — | +27% | 11.60 | 2.07 | 0.86 | 10.00 | 27.55 | -1.92 | 21.13% | 14.40% | 7.44% | 18.60% | 10.67% | 4.66% | 2.22 | 2.71 | 0.55 | 0.24 | 5.18 | 4211.00% | 794.00% | 1299.00% | 9.24% | 0.62 | 5.99% | 6.81% | 79.00% | 8.46% | 12.42 | 22.42 | 1.79 | 1.29 |
| WTTR | Select Water Solutions, I… | $13.67 | 1.44B | +60% | -60% | -74% | -92% | 65.51 | 1.73 | 0.99 | 8.31 | — | 2.14 | 14.00% | 2.54% | 1.51% | 2.65% | 3.46% | 1.43% | 0.46 | 1.54 | 1.57 | 1.25 | 1.69 | -3333.00% | -308.00% | -22941.00% | -5.75% | 0.95 | -7.73% | 2.42% | 158.60% | 2.94% | 48.84 | -21.86 | 1.24 | 2.14 |
About Empresa Distribuidora y Comercializadora Norte Sociedad Anónima
Empresa Distribuidora y Comercializadora Norte Sociedad Anónima engages in the distribution and sale of electricity in Argentina. The company was incorporated in 1992 and is based in Buenos Aires, Argentina. Empresa Distribuidora y Comercializadora Norte Sociedad Anónima is a subsidiary of Empresa de Energía del Cono Sur S.A.
- CEO
- Daniel Marx
- Employees
- 4.64K
- Beta
- 0.62
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($5,562.01 ÷ $23.75) − 1 = +23,318.99% (DCF, example).