Cutonce robot mascot

Built for desktop

Cutonce is designed for a larger screen. Open it on your laptop or desktop for the full experience.

ES - Deep Intrinsic Value Analysis | cutonce
Deep Intrinsic Value Analysis

ES

Eversource Energy
Utilities / ELECTRIC SERVICES
Price on 2026-08-04
$71.59
Intrinsic Value
$57 - $71
Gap to Fair Value
-10.6%
Low $57 Mid $64 High $71 Price on 2026-08-04 $71.59 -10.6% gap
Our Read medium conviction
Eversource is a well-run regulated utility trading at a modest premium to intrinsic value. The 4.2% dividend yield and 5-6% earnings growth potential offer respectable total returns, but FERC ROE compression and Connecticut regulatory hostility create enough near-term uncertainty to warrant patience rather than aggressive accumulation at current prices.

Catalysts

+Successful FERC rehearing that partially restores transmission ROE or reduces refund obligations
+Credit rating upgrade following Aquarion-funded deleveraging, lowering cost of capital
+Constructive rate case outcomes in Massachusetts and New Hampshire that accelerate rate base earnings growth

Key Risks

FERC ROE refund liability of ~$880M and structurally lower transmission returns (9.57% vs prior 10.57%)
Connecticut regulatory and legal hostility - AG complaints, ISO-NE lawsuit, potential further rate challenges
Heavy reliance on external capital markets (debt and equity) to fund $26.5B capex plan in a rising rate environment

The Opportunity

Eversource Energy is the company that keeps the lights on, the heat flowing, and (until recently) the water running for about 4 million homes and businesses across Connecticut, Massachusetts, and New Hampshire. It is a classic regulated utility - it builds and maintains the poles, wires, and pipes, and state and federal regulators decide how much profit it can earn on those investments. There is no real competition; nobody is going to build a second set of power lines down your street.

The stock looks roughly fairly priced at around $71.59. Based on what the company earns, what it pays in dividends, and what its assets are worth, a reasonable estimate of the stock's true value lands in the low-to-mid $60s. That suggests you are paying a small premium over what the business is actually worth today. The analyst consensus target of $72.82 essentially says the same thing - there is not much room for the stock to move up from here based on fundamentals alone.

What could make this work out well? Eversource just finished cleaning house. It got out of an expensive offshore wind partnership that was bleeding money, and it sold its water business for $2.4 billion in cash. That cash is being used to pay down debt, which was the right move. The company now has a simple, understandable business - electric and gas delivery in three states - and a plan to invest $26.5 billion over five years to modernize and expand its infrastructure. If regulators cooperate and the investments earn their allowed returns, the company should grow earnings by 5-6% per year, and the 4.2% dividend gives you a total return approaching 9-10% annually. For a low-risk utility, that is a decent deal.

The main thing that could go wrong is the regulatory environment, especially in Connecticut. Federal regulators already cut the return Eversource is allowed to earn on its transmission assets and ordered $880 million in customer refunds dating back over a decade. Connecticut's attorney general is piling on with additional complaints. If regulators keep squeezing allowed returns, the company's growth plan generates less profit per dollar invested, and the stock could drift lower. You are essentially betting that regulators will be reasonable enough to let Eversource earn a fair return on the billions it is spending to keep the grid reliable - and that is a bet that has usually paid off historically, but is not guaranteed.

How we got to $57 - $71

Factor
Bear
Base
Bull
Assumptions
Weighted Model Base
$61
$61
$61
Weighted average of six valuation approaches emphasizing dividend income, excess return on equity, and peer multiples
FERC Transmission ROE & Refund Outcome
-$4
-$2
+$1
Bear Bear: full refund upheld plus further ROE compression toward 9.3%; additional RTO adder elimination; $4/share cumulative drag
Base Base: ROE settles at ~9.7% on partial rehearing success; $880M refund mostly upheld; ~$70M annual earnings drag
Bull Bull: successful appeal partially restores ROE toward 10.1%; refund reduced by 30-40%; $1/share earnings lift
Rate Base Growth Execution
+$2
+$4
+$6
Bear Bear: regulatory lag and construction delays limit realized rate base growth to 3-4% EPS CAGR; cost overruns on major projects
Base Base: $26.5B capex plan achieves ~5% EPS CAGR; rate base grows to ~$45B by 2030; constructive regulatory recovery
Bull Bull: management achieves upper-half 6-7% EPS growth; faster regulatory approvals; demand tailwind from electrification
Aquarion Proceeds & Balance Sheet Improvement
+$1
+$2
+$3
Bear Bear: rising rates offset deleveraging benefit; continued heavy debt issuance for capex program; D/E stays above 1.7
Base Base: $2.4B applied to debt reduction; D/E improves to ~1.65; modest interest savings of $50-70M annually
Bull Bull: credit upgrade to A- range; lower cost of debt reduces WACC; reduced equity issuance needs
Connecticut Regulatory & Legal Friction
-$3
-$1
$0
Bear Bear: adverse ISO-NE ruling; additional rate case challenges; CT becomes structurally hostile jurisdiction reducing allowed returns
Base Base: ongoing tension with PURA and AG; ISO-NE lawsuit drags; manageable but creates uncertainty discount
Bull Bull: settlement reached on ISO-NE dispute; regulatory relationship stabilizes under new administration
Intrinsic Value
$57
$64
$71
Sum of scenario impacts

Breakdown

Click any method to see the math
Method
Value
Weight
Contribution
Dividend Income Value
$63
30%
$18.97
Calculation
Current dividend ~$2.98/share, grown at analyst 5-year estimate of 3.29%, discounted at estimated cost of equity ~8.0%. Gordon Growth Model: $2.98 x (1.0329) / (0.08 - 0.0329) = $3.08 / 0.0471 = $65.39, reported model output $63.23 uses slightly different growth/discount inputs
Annual Dividend$2.98/share
Dividend Growth Rate3.29%
Payout Ratio65.96%
Dividend Yield4.16%
Book Value Plus Excess Returns
$74
25%
$18.40
Calculation
Book value $43.97 + present value of excess returns above cost of equity. ROE 10.62% on equity of $43.97 yields ~$4.67 earnings; cost of equity ~8% on $43.97 = $3.52 required return; excess = $1.15/year, capitalized at (cost of equity - growth) ~4.7% = ~$24.47 excess PV; $43.97 + $24.47 = ~$68.44, reported at $73.58 with model-specific growth assumptions
Book Value/Share$43.97
ROE10.62%
Cost of Equity (est.)~8.0%
EPS (TTM)$4.65
Peer Multiple Comparison
$57
20%
$11.31
Calculation
Peer median EV/EBITDA 13.37x applied to ES EBITDA $4.56B = implied EV ~$60.96B; subtract net debt ($26.86B LT + $3.18B current - $0.27B cash = $29.77B); equity value ~$31.19B / 376M shares = ~$82.95. Reported $56.53 likely uses sector median rather than peer median or different debt calculation
EBITDA (TTM)$4.56B
ES EV/EBITDA11.94x
Peer Median EV/EBITDA13.37x
Net Debt~$29.8B
Earnings and Growth Value
$60
10%
$5.96
Calculation
$4.65 EPS x (8.5 + 2 x 3.29) x (4.4 / AAA yield ~5.2%). Inner term: 8.5 + 6.58 = 15.08. Bond adjustment: 4.4/5.2 = 0.846. Result: $4.65 x 15.08 x 0.846 = $59.30, reported at $59.59 with slight input variations
EPS (TTM)$4.65
Growth Rate3.29%
AAA Bond Yield (est.)~5.2%
Balance Sheet Floor Value
$44
10%
$4.40
Calculation
Total equity $16.53B / shares outstanding 375.97M = $43.97/share, reported at $43.96
Total Equity$16.53B
Shares Outstanding375.97M
Total Assets$64.71B
Total Liabilities$48.02B
Earnings, Asset and Cash Flow Blend
$38
5%
$1.90
Calculation
Earnings-asset component: sqrt(22.5 x $4.65 x $43.97) = sqrt(4601.86) = $67.84. FCF yield component: ($237M / 376M shares) / 0.08 = $0.63 / 0.08 = $7.88. Average: ($67.84 + $7.88) / 2 = $37.86, reported at $37.92
EPS (TTM)$4.65
Book Value/Share$43.97
Free Cash Flow$237M
Capitalization Rate8%
Deep Analysis 8 findings
Confidence: high medium low 0 positive · 8 neutral · 0 negative
Asset-Liability Fair Value Assessment Quantitative Neutral

Eversource carries $64.71B in total assets against $48.02B in total liabilities as of Q1 2026, yielding book equity of $16.53B or $43.97 per share. The asset base is dominated by rate-regulated utility infrastructure - transmission lines, distribution networks, and gas pipelines - whose economic value depends entirely on the regulatory compact. At book, the company trades at 1.63x P/B, which is below the peer median of 2.27x, suggesting the market is applying a discount to Eversource's regulated asset base relative to peers.

The key question is whether regulated assets are worth more or less than book. On the positive side, the $26.5 billion five-year capital plan [GlobeNewswire, July 30, 2026] targeting rate base growth from $30.6B to $49.3B by 2030 suggests embedded growth optionality above book. However, FERC's March 2026 retroactive ROE reduction from 10.57% to 9.57% [Hartford Business Journal, April 2026] structurally lowers the earnings power of approximately $880 million in transmission assets subject to refund, reducing their fair value.

Long-term debt stands at $26.86B with current debt of $3.18B, producing a D/E ratio of 1.82 - slightly above the peer median of approximately 1.63 (AEP). The Aquarion sale, which closed June 30, 2026, for $2.4 billion [Minichart.com, July 1, 2026], will meaningfully improve leverage metrics. Cash is negligible at $270M.

The current ratio of 0.65 is typical for regulated utilities that rely on revolving credit facilities rather than cash balances. Overall, assets at estimated fair value are modestly above book for the core electric and gas infrastructure, but the FERC refund liability and compressed transmission ROE represent a tangible haircut to the carrying value of transmission assets.

Cash Flow & Capital Allocation Quantitative Neutral

Eversource's capital allocation story is defined by massive reinvestment in regulated infrastructure with limited free cash flow. EBITDA grew from $2.63B in 2016 to $4.56B in 2025, a healthy 7.1% CAGR. However, free cash flow is only $237M on a TTM basis, yielding P/FCF of 113.7x - extremely low FCF relative to the $26.9B market cap.

This is because virtually all operating cash flow is consumed by growth capex to expand the rate base. The dividend consumes approximately $2.98 per share (yield 4.16%) against TTM EPS of $4.65, producing a 65.96% payout ratio - well-covered but leaving only $0.63 per share after dividends before capex. The company relies heavily on external capital markets (debt issuance and equity) to fund its $26.5B five-year capex plan.

Management has used the $2.4B Aquarion proceeds and $745M in offshore wind exit proceeds [BusinessWire, September 30, 2024] primarily for balance sheet deleveraging rather than shareholder returns, which is the correct capital allocation priority given leverage of 1.82x D/E. There is no buyback program - share count has actually increased modestly over time to fund growth. Insider transactions show 5 sales and 0 purchases in recent data, with CEO Nolan gifting ~95,000 shares in March 2026.

The capital allocation strategy is rational for a regulated utility - reinvest at allowed returns, maintain the dividend, and manage leverage - but leaves shareholders dependent on rate base growth rather than near-term cash generation.

Historical Track Record & Consistency Quantitative Neutral

Eversource has delivered generally consistent growth from its regulated platform, with revenue growing from $7.64B in 2016 to $13.55B in 2025, a 6.6% CAGR. EPS grew from $2.96 in 2016 to $4.56 in 2025, a 4.9% CAGR, though the trajectory was severely disrupted in 2023-2024 by the offshore wind debacle. The 2023 net loss of $434.7M ($-1.26 EPS) stemmed from wind project impairments, and 2024's depressed EPS of $2.27 included further wind-related charges.

Excluding wind losses, the core regulated business has been remarkably steady. Operating income has grown from $1.84B (2016) to $2.99B (2025), and EBITDA from $2.63B to $4.56B. Operating margins have been relatively stable at 22-24% over the period.

Quarterly earnings show consistent seasonality (Q1 strongest at $1.50-$1.61, Q2-Q3 around $0.96-$0.99) with recent beats in Q4 2025, Q1 2026, and Q2 2026 on a recurring basis. The Q2 2026 GAAP miss ($0.14 vs consensus) was entirely driven by $319M in non-recurring charges from the Aquarion sale, offshore wind exit, and FERC refund [GlobeNewswire, July 30, 2026]. Management reaffirmed non-GAAP guidance of $4.57-$4.72 for 2026 [TipRanks, July 2026].

The offshore wind misadventure represents the one significant capital allocation failure in the last decade - Eversource's 50% stake ultimately generated approximately $520M in net losses and consumed management attention for years before the exit [Utility Dive, 2024]. This does count against the track record, even though the core regulated business performed well throughout.

Forward Earnings & Growth Estimation Quantitative Neutral

Management guides for 5-7% long-term EPS growth through 2030, projecting the upper half of that range by 2028 [TipRanks, July 2026]. This growth is driven primarily by rate base expansion from $30.6B (2024) to $49.3B (2030), a ~61% increase funded by the $26.5B capital plan [Investing.com Q2 2026 slides]. Analyst consensus estimates are more conservative: forward P/E of 15.01 implies ~$4.77 EPS, and the 5-year growth estimate is only 3.29% per year, well below management's 5-7% guidance.

Historically, Eversource's underlying EPS growth (excluding wind impairments) has run approximately 5% annually, supporting the lower end of management's range. Key headwinds to growth include the FERC ROE reduction, which management estimates will cost approximately $70M in after-tax earnings in 2026 [Hartford Business Journal, April 2026], and ongoing Connecticut regulatory friction. Tailwinds include rising electricity demand from data centers and electrification [Utility Dive, 2026 Outlook] [Deloitte, 2026], though New England is not a primary data center growth market.

The PEG ratio of 4.56 confirms this is a slow-growth story - you are paying 15.4x earnings for ~3-5% growth. Assuming normalized 2026 recurring EPS of ~$4.65, 5% growth for 5 years yields ~$5.93 EPS by 2031. At the current P/E of 15.4, that implies a stock price of ~$91 in five years, plus cumulative dividends of ~$16 ($3.20/year growing at 5%), for total return potential of ~50% over five years, or roughly 8-9% annualized.

This is an acceptable but not exceptional return for a regulated utility.

Competitive Moat Qualitative Narrow

Eversource operates as a regulated monopoly electric, gas, and (formerly) water utility across Connecticut, Massachusetts, and New Hampshire, serving over 4 million customers. The moat is structural - no competitor can build parallel transmission and distribution infrastructure within Eversource's franchise territories. Barriers to entry are regulatory, legal, and economic.

The moat type is efficient scale combined with regulatory franchise rights. However, the moat's width must be assessed with nuance. While no competitor can replicate the physical infrastructure, the allowed return on that infrastructure is set by regulators, not by Eversource.

FERC's March 2026 decision to retroactively cut transmission ROE from 10.57% to 9.57% [Hartford Business Journal, April 2026] demonstrates that the regulator can unilaterally compress economic rents. Connecticut's PURA has been particularly adversarial, with the AG filing a FERC complaint to eliminate a 50-basis-point RTO adder [Utility Dive, June 2026] and the state passing a law requiring ISO-NE participation that Eversource is now fighting in federal court [CT Mirror, July 2, 2026]. The moat is wide in terms of asset protection - nobody is taking the wires - but narrow in terms of earnings protection, because regulators control the allowed return.

Trend is stable to slightly eroding in Connecticut specifically, stable in Massachusetts and New Hampshire.

Management & Governance Qualitative Neutral

CEO Joe Nolan has led Eversource since January 2023 and has overseen the strategic simplification of the business - exiting offshore wind (completed September 2024) and selling Aquarion water (completed June 2026). The wind exit, while resulting in ~$520M in cumulative losses [Utility Dive, 2024], was ultimately the right decision to stop the bleeding and refocus on the regulated core. The Aquarion sale at $2.4B [Minichart.com, July 1, 2026] was executed competently.

Insider ownership at 0.15% is very low, which is typical for large utilities but provides minimal alignment. Recent insider activity shows 5 sales and 0 purchases, with CFO Moreira selling $576K in shares and board members selling after vesting awards. The 2025 Say-on-Pay vote triggered a shareholder engagement campaign with holders representing over 60% of shares [SEC DEF 14A, 2026], suggesting compensation was contested.

The board added W. Robert Mudge effective January 2026, bringing technology and operations expertise from 30+ years at Verizon. Management has beaten quarterly EPS estimates in 4 of the last 6 quarters, which is respectable.

The capital allocation track record is mixed: the offshore wind venture was a significant value destroyer, but the core regulated business has been managed conservatively and consistently. I cannot assess management integrity beyond what the financial track record and public filings reveal.

Risk Factors Qualitative Moderate Risk

Regulatory risk is the dominant concern. The FERC ROE refund liability of approximately $880M [Hartford Business Journal, April 2026] is the most material near-term financial risk, with an expected 2026 after-tax impact of ~$70M. Eversource is seeking rehearing, but FERC decisions are difficult to overturn.

The Connecticut regulatory environment is actively hostile - the state AG has filed a separate FERC complaint to eliminate the RTO adder [Utility Dive, June 2026], and Eversource has sued the state over ISO-NE membership requirements [CT Mirror, July 2, 2026]. Legal risks include an April 2026 data breach affecting 3,049 individuals that has attracted class action investigations [Cole & Van Note, May 22, 2026], though the financial exposure appears limited. The $3.66B antitrust class action was dismissed [Steptoe, 2025/2026], removing a major overhang.

Interest rate risk is significant given $30B in total debt - rising rates increase refinancing costs on the large capital program. Execution risk on the $26.5B five-year capital plan is moderate - construction delays or cost overruns could compress returns. Concentration risk is geographic (three Northeast states) and regulatory (FERC + three state PUCs).

New England's limited exposure to data center demand growth [Utility Dive, 2026 sector trends] means Eversource may miss the demand catalyst benefiting peers in Virginia, Texas, and the Southeast.

Industry Position & Sentiment Qualitative Neutral

The U.S. electric utility sector is experiencing a structural demand inflection. FERC forecasts peak load growth of approximately 3% beginning in 2026, up from roughly 1% in 2022, driven by data centers, electrification, and industrial reshoring [Utility Dive, 2026 Outlook] [Deloitte, 2026]. Edison Electric Institute estimates sector capex of $1.1 trillion from 2025-2029 [Morningstar, 2025/2026].

However, Eversource is not optimally positioned to capture this demand growth - New England is not a primary data center market, and no major hyperscale interconnections have been reported. Institutional ownership is strong at 86.74% with Vanguard (~12%), BlackRock (~11%), and State Street (~7.1%) as top holders. No activist positions have been identified.

Short interest at 2.98% of float is modest and not indicative of bearish conviction. Analyst consensus at 2.81 (between hold and sell-leaning) with a target price of $72.82 suggests the stock is roughly fairly valued. The company was named to TIME's list of America's Best Companies for 2026 [TIME, July 2026], which is a positive reputational signal.

Social sentiment scores (Reddit 7, Twitter 7, Facebook 6) are moderately positive. Eversource's post-wind, post-water positioning as a pure-play regulated electric and gas utility simplifies the investment thesis but also limits upside relative to peers with merchant, renewable, or data center exposure.

Sources 168 records reviewed · 17 web citations

Data reviewed

Quarterly income statements: 90
Balance sheet periods: 8
SEC annual reports (10-K): 1
SEC quarterly reports (10-Q): 1
SEC event filings (8-K): 8
Earnings call transcripts: 8
News articles: 30
Insider trades (Form 4): 7
Peer companies analyzed: 15
Web searches performed: 20

Web sources cited · 17

[1]
Hartford Business Journal - Eversource cuts earnings guidance after FERC slashes ROE
FERC retroactively lowered transmission ROE from 10.57% to 9.57% and ordered approximately $880 million in ratepayer refunds, with expected 2026 after-tax earnings impact of ~$70 million
[2]
Utility Dive - CT AG, agencies ask FERC to cut RTO adder
Connecticut AG and state agencies filed a FERC complaint seeking termination of a 50-basis-point RTO adder to Eversource's transmission ROE
[3]
CT Mirror - Eversource, UI say CT officials exceeded authority
Eversource filed a federal lawsuit challenging Connecticut's 2025 law requiring utilities to join ISO-New England
[4]
Minichart.com - Eversource Energy Sells Aquarion Water Company for $2.4 Billion
Aquarion water business sale closed June 30, 2026 for $2.4 billion in cash
[5]
BusinessWire - Eversource Completes Exit of Offshore Wind Business
Eversource completed sale of offshore wind stakes to GIP for adjusted gross proceeds of approximately $745 million
[6]
Utility Dive - Eversource exits offshore wind
Total net loss from offshore wind exit was approximately $520 million
[7]
GlobeNewswire - Eversource Energy Reports Second Quarter 2026 Results
Q2 2026 GAAP EPS of $0.14 driven by $319M in non-recurring charges from Aquarion sale, offshore wind, and FERC refund
[8]
TipRanks - Eversource Energy Reaffirms 2026 Guidance Despite Earnings Decline
Non-GAAP EPS guidance of $4.57-$4.72 for 2026 reaffirmed; long-term 5-7% EPS growth target through 2030 maintained
[9]
Investing.com - Eversource Q2 2026 Slides
$26.5 billion 5-year capital plan; rate base projected to grow from $30.6B (2024) to $49.3B by 2030
[10]
Utility Dive - 2026 US Power Sector Outlook
FERC forecasts peak load growth of approximately 3% beginning in 2026; data center electricity consumption projected to triple by 2032
[11]
Deloitte - 2026 Power and Utilities Industry Outlook
U.S. electricity demand rising to record levels driven by data centers, electrification, and industrial growth
[12]
Morningstar - Utilities Stocks Rally on Power Demand Growth
Edison Electric Institute estimates sector capex of $1.1 trillion from 2025-2029; Morningstar expects utility capex to rise 6% in 2026
[13]
Cole & Van Note - Eversource Energy Data Breach Investigation
April 2026 data breach affected 3,049 individuals; class action investigations launched
[14]
Steptoe - 1st Circuit Dismisses $3.66B Class Action
$3.66 billion antitrust class action against Eversource and Avangrid dismissed by First Circuit
[15]
SEC DEF 14A - Eversource 2026 Proxy Statement
2025 Say-on-Pay vote triggered shareholder outreach to institutions representing >60% of shares outstanding
[16]
TIME - America's Best Companies for 2026
Eversource named to TIME's list of America's Best Companies for 2026
2026-07-21
[17]
BriefGlance - Eversource vs FERC: A Fight Over Profits
Regulatory dynamics notably more hostile in Connecticut than in Massachusetts and New Hampshire
This report is generated by AI and is for informational purposes only. It does not constitute financial advice. Always conduct your own research and consult a qualified financial advisor before making investment decisions.