As of 2024-05-15, the Intrinsic Value of Dominion Energy Inc (D) is
48.14 USD. This D valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 53.22 USD, the upside of Dominion Energy Inc is
%.
The range of the Intrinsic Value is 20.00 - 127.72 USD
48.14 USD
Intrinsic Value
D Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
20.00 - 127.72 |
48.14 |
-9.5% |
| DCF (Growth 10y) |
18.71 - 109.77 |
42.65 |
-19.9% |
| DCF (EBITDA 5y) |
27.24 - 35.42 |
31.04 |
-41.7% |
| DCF (EBITDA 10y) |
27.39 - 38.92 |
32.76 |
-38.5% |
| Fair Value |
79.63 - 79.63 |
79.63 |
49.63% |
| P/E |
43.29 - 59.76 |
52.02 |
-2.3% |
| EV/EBITDA |
42.00 - 55.21 |
50.00 |
-6.1% |
| EPV |
95.29 - 136.70 |
115.99 |
118.0% |
| DDM - Stable |
31.04 - 88.98 |
60.01 |
12.8% |
| DDM - Multi |
30.60 - 62.88 |
40.62 |
-23.7% |
D Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
44,576.54 |
| Beta |
0.58 |
| Outstanding shares (mil) |
837.59 |
| Enterprise Value (mil) |
85,795.54 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.20% |
| Cost of Debt |
4.79% |
| WACC |
5.54% |