Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · View financials
Decision snapshot: ED stock price vs AER: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at AER's multiple
Needs AER P/E.
Implied fair value · at ED's multiple
Needs ED P/E.
Live quote
Price unavailable
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Lower is better
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: ED FY 2025 (ended Dec 31, 2025) · AER FY 2025 (ended Dec 31, 2025).
Trendline
Eight fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Price framework
Discounted free cash flow, then bridged to a per-share price. Same assumptions applied to both companies.
CONSOLIDATED EDISON INC · implied price per share
Bear
$37.87
Base
$44.56
Bull
$51.24
AerCap Holdings N.V. · implied price per share
Bear
$102.38
Base
$120.45
Bull
$138.52
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
1.08x
2.38x
Net debt / EBITDA
Leverage against operating earnings
4.84x
4.01x
Cash and equivalents
Liquid reserves on the balance sheet
$1.63B
$1.38B
Total debt
Interest-bearing obligations outstanding
$26.05B
$43.57B
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
Duke Energy CORP
ED vs DUK
SOUTHERN CO
ED vs SO
AMERICAN ELECTRIC POWER CO INC
ED vs AEP
EXELON CORP
ED vs EXC
XCEL ENERGY INC
ED vs XEL
DOMINION ENERGY, INC
ED vs D
WILLIS LEASE FINANCE CORP
ED vs WLFC
AIR LEASE CORP
ED vs AL
BOEING CO
ED vs BA
GENERAL ELECTRIC CO
ED vs GE
Spirit AeroSystems Holdings, Inc.
ED vs SPR
Carlyle Group Inc.
ED vs CG
Live quote
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.
