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
57.03 USD
Intrinsic Value
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% |