SRE
Sempra Energy
Price:  
75.36 
USD
Volume:  
4,013,237.00
United States | Multi-Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SRE Intrinsic Value

%
Upside

As of 2024-05-29, the Intrinsic Value of Sempra Energy (SRE) is 81.34 USD. This SRE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75.36 USD, the upside of Sempra Energy is %.

The range of the Intrinsic Value is 37.00 - 250.06 USD

75.36 USD
Stock Price
81.34 USD
Intrinsic Value
Intrinsic Value Details

SRE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 37.00 - 250.06 81.34 7.9%
DCF (Growth 10y) 18.10 - 153.69 46.49 -38.3%
DCF (EBITDA 5y) 27.63 - 36.36 32.09 -57.4%
DCF (EBITDA 10y) 32.26 - 44.80 38.47 -49.0%
Fair Value 114.84 - 114.84 114.84 52.39%
P/E 39.50 - 83.88 61.53 -18.4%
EV/EBITDA 54.22 - 67.51 61.85 -17.9%
EPV 91.65 - 124.98 108.32 43.7%
DDM - Stable 52.57 - 185.49 119.03 57.9%
DDM - Multi 28.53 - 73.94 40.68 -46.0%

SRE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 47,691.57
Beta 0.45
Outstanding shares (mil) 632.85
Enterprise Value (mil) 78,856.58
Market risk premium 4.60%
Cost of Equity 7.17%
Cost of Debt 4.65%
WACC 5.75%