As of 2025-12-24, the Intrinsic Value of Dominion Energy Inc (D) is 71.18 USD. This D valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 58.14 USD, the upside of Dominion Energy Inc is 22.40%.
The range of the Intrinsic Value is 23.79 - 294.97 USD
Based on its market price of 58.14 USD and our intrinsic valuation, Dominion Energy Inc (D) is undervalued by 22.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23.79 - 294.97 | 71.18 | 22.4% |
| DCF (Growth 10y) | 20.01 - 245.75 | 59.65 | 2.6% |
| DCF (EBITDA 5y) | 34.20 - 52.04 | 42.13 | -27.5% |
| DCF (EBITDA 10y) | 35.42 - 57.10 | 45.08 | -22.5% |
| Fair Value | 68.39 - 68.39 | 68.39 | 17.63% |
| P/E | 54.11 - 56.79 | 55.23 | -5.0% |
| EV/EBITDA | 46.85 - 68.65 | 58.17 | 0.0% |
| EPV | 69.42 - 102.90 | 86.16 | 48.2% |
| DDM - Stable | 33.50 - 128.56 | 81.03 | 39.4% |
| DDM - Multi | 41.09 - 111.82 | 58.88 | 1.3% |
| Market Cap (mil) | 49,646.33 |
| Beta | 0.25 |
| Outstanding shares (mil) | 853.91 |
| Enterprise Value (mil) | 97,263.33 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.82% |
| Cost of Debt | 4.49% |
| WACC | 5.54% |