As of 2024-12-13, the Intrinsic Value of DTE Energy Co (DTE) is
0.00 USD. This DTE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 120.78 USD, the upside of DTE Energy Co is
-100.00%.
The range of the Intrinsic Value is - USD
DTE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
- |
0.00 |
-100.0% |
| DCF (Growth 10y) |
- |
0.00 |
-100.0% |
| DCF (EBITDA 5y) |
- |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
- |
(1,234.50) |
-123450.0% |
| Fair Value |
53.37 - 53.37 |
53.37 |
-55.81% |
| P/E |
133.65 - 156.28 |
147.63 |
22.2% |
| EV/EBITDA |
(114.23) - 264.71 |
69.18 |
-42.7% |
| EPV |
- |
0.00 |
-100.0% |
| DDM - Stable |
131.95 - 662.36 |
397.16 |
228.8% |
| DDM - Multi |
140.71 - 531.63 |
220.47 |
82.5% |
DTE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
25,013.54 |
| Beta |
0.00 |
| Outstanding shares (mil) |
207.10 |
| Enterprise Value (mil) |
48,669.54 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.08% |
| Cost of Debt |
4.25% |
| WACC |
5.04% |