Empresa Distribuidora y Comercializadora Norte Sociedad Anónima (EDN) — Estimates & Forecasts
Proprietary EPS, revenue & margin forecasts — FY+1 to FY+4
Popular:
Proprietary EPS, revenue & margin forecasts — FY+1 to FY+4
| Metric | 2022 | 2023 | 2024 | 2025E | 2026E | 2027E | 2028E |
|---|---|---|---|---|---|---|---|
| Net Income | $-44.0B | $48.4B | $272.1B | $298.9B | $385.4B | $498.8B | $581.0B |
| EPS (Diluted) | $-1005.60 | $4371.60 | $6991.20 | $6826.18 | $8800.37 | $11389.40 | $13265.59 |
| YoY Growth | — | — | +462.6% | +9.8% | +28.9% | +29.4% | +16.5% |
| Net Margin | -3.2% | 6.9% | 13.3% | 10.4% | 12.8% | 16.2% | 17.4% |
| Metric | 2024A | 2025E | 2026E | 2027E | 2028E |
|---|---|---|---|---|---|
| Revenue | $2.04T | $2.86T | $3.01T | $3.08T | $3.33T |
| Net Income | $272.1B | $298.9B | $385.4B | $498.8B | $581.0B |
| EPS (Diluted) | $6991.20 | $6826.18 | $8800.37 | $11389.40 | $13265.59 |
| Free Cash Flow | $-321.3B | $113.4B | $133.2B | $149.6B | $174.3B |
Treat point estimates cautiously; use wider scenario ranges and position sizing discipline.
Empresa Distribuidora y Comercializadora Norte Sociedad Anónima's projected EPS for the next fiscal year is $6826.18. This estimate blends our quantitative model with Wall Street analyst consensus and carries a confidence score of 45/100. The model factors in revenue trajectory, margin path, and share buyback trends to arrive at this figure.
Our scenario-based model produces three price targets for Empresa Distribuidora y Comercializadora Norte Sociedad Anónima: Bear case $-397465, Base case $45589, and Bull case $141738. These targets are derived by applying the median historical P/E ratio to forward EPS estimates under each growth scenario. They are not buy/sell recommendations.
Empresa Distribuidora y Comercializadora Norte Sociedad Anónima's projected revenue growth for the next fiscal year is 17.0%, reaching approximately $2863.7B in total revenue. Growth estimates are probability-weighted and blend analyst consensus with our CAGR extrapolation model. Outer years (FY+3, FY+4) fade toward industry median growth rates.
Accuracy depends on several measurable factors. Our model confidence score of 45/100 is computed from revenue predictability (25% weight), margin stability (20%), historical earnings beat rate (20%), data depth (15%), analyst coverage (10%), and model-consensus agreement (10%). Currently expanding margins support higher forecast reliability. No forecast model is perfect — always cross-reference with your own analysis.
Empresa Distribuidora y Comercializadora Norte Sociedad Anónima's forward operating margin is estimated at 2.2% for the next fiscal year. The margin trend is currently "expanding". Our model tracks margin mean-reversion patterns and adjusts for sector-specific cost dynamics. Operating leverage is a key driver of EPS growth beyond top-line revenue expansion.
The v2 model uses a multi-step process: (1) Revenue is projected via blended CAGR with probability weighting, (2) Operating and net margins follow a mean-reversion path calibrated to sector norms, (3) EPS is derived from net income divided by projected diluted shares (accounting for buyback trends), (4) For FY+1 and FY+2, estimates are blended with analyst consensus based on coverage depth, (5) Price targets apply median historical P/E to forward EPS under bear/base/bull growth scenarios. All inputs are from public filings and third-party data providers.
The bear case ($-397465) assumes P25 revenue growth, worst-case margins, and multiple compression. Key risks include: unexpected margin contraction, revenue deceleration below model floor, regulatory headwinds, macro deterioration, or competitive disruption. A confidence score below 60 suggests higher estimate volatility. Always size positions according to the full scenario range, not just the base case.
Our model is above Wall Street consensus with a 1781.8% gap. For FY+1, analyst estimates blend with our model at 15% analyst weight. By FY+3 and FY+4, estimates are purely model-driven as analyst coverage thins out at longer horizons.