D
Dominion Energy Inc
Price:  
54.04 
USD
Volume:  
2,984,884.00
United States | Multi-Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

D Intrinsic Value

5.50 %
Upside

As of 2024-12-15, the Intrinsic Value of Dominion Energy Inc (D) is 57.03 USD. This D valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.04 USD, the upside of Dominion Energy Inc is 5.50%.

The range of the Intrinsic Value is 34.42 - 98.38 USD

54.04 USD
Stock Price
57.03 USD
Intrinsic Value
Intrinsic Value Details

D Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 34.42 - 98.38 57.03 5.5%
DCF (Growth 10y) 30.24 - 84.46 49.48 -8.4%
DCF (EBITDA 5y) 37.96 - 51.56 43.93 -18.7%
DCF (EBITDA 10y) 40.83 - 57.92 48.43 -10.4%
Fair Value 72.50 - 72.50 72.50 34.16%
P/E 55.68 - 62.64 59.03 9.2%
EV/EBITDA 44.07 - 68.77 54.71 1.2%
EPV 116.12 - 164.89 140.51 160.0%
DDM - Stable 32.05 - 76.48 54.26 0.4%
DDM - Multi 41.24 - 73.31 52.48 -2.9%

D Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 45,394.14
Beta -0.26
Outstanding shares (mil) 840.01
Enterprise Value (mil) 86,643.14
Market risk premium 4.60%
Cost of Equity 5.87%
Cost of Debt 4.61%
WACC 4.82%