D · Dominion Energy, Inc.
$69.402026-07-21Sector: Utilities; Industry: Regulated Electric; Sub-Industry: Multi-Utilities
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-258.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-105 · $-126) Analysts Range ($67 · $76) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $14.4B | — | 23.7% | 22.1% | $2.7B | $351MM | $3.0B | 7.8% | — | 3.9% | $68.6B | $2.31 | — |
| 2024.Q4 | $14.4B | 0.0% | 23.7% | 14.8% | $2.9B | −$16.4B | −$13.5B | 8.1% | — | 4.2% | $68.5B | $2.31 | — |
| 2025.Q1 | $14.5B | 0.5% | 22.5% | 12.3% | $2.8B | −$22.5B | −$19.6B | 8.1% | — | 4.1% | $71.1B | $2.41 | — |
| 2025.Q4 | $14.5B | 0.0% | 22.5% | 14.7% | $2.8B | −$11.6B | −$8.9B | 7.7% | — | 3.7% | $77.8B | $2.41 | — |
| 2026.Q1 | $17.6B | 21.5% | 26.4% | 14.2% | $4.0B | −$12.0B | −$8.1B | 7.9% | — | 5.0% | $80.0B | $3.38 | 13.2 |
| italics below = DCF projection · 10yr Rev CAGR: 5.3% |
| 2027.Q1 | $18.4B | +4.7% | 26.4% | 14.8% | $4.1B | −$58.7B | −$54.6B | 7.9% | −$50.6B | 3.8% | $138.7B | $4.69 | 14.8 |
| 2028.Q1 | $19.5B | +5.9% | 24.9% | 15.4% | $4.1B | −$13.2B | −$9.1B | 8.0% | −$7.8B | 2.8% | $151.9B | $4.67 | 14.9 |
| 2029.Q1 | $20.5B | +5.3% | 23.5% | 15.9% | $4.0B | −$6.8B | −$2.7B | 8.0% | −$2.2B | 2.6% | $158.7B | $4.60 | 15.1 |
| 2030.Q1 | $21.6B | +5.3% | 22.0% | 16.5% | $4.0B | −$7.4B | −$3.5B | 8.1% | −$2.6B | 2.4% | $166.2B | $4.51 | 15.4 |
| 2031.Q1 | $23.0B | +6.4% | 19.1% | 17.1% | $3.6B | −$8.2B | −$4.5B | 8.2% | −$3.1B | 2.1% | $174.3B | $4.14 | 16.8 |
|
| Term. Yr+ | $30.5B | 4.1% | 19.1% | 20.0% | $4.7B | −$2.2B | $2.4B | 8.6% | $24.7B | 8.6% | — | — | — |
Active scenario IV: $0 (-258.0% vs market)