D · Dominion Energy, Inc.
$62.772026-05-17Sector: Utilities; Industry: Regulated Electric; Sub-Industry: Multi-Utilities
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-299.7% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-106 · $-134) Analysts Range ($63 · $69) 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 |
|---|
| 2021.Q4 | $11.4B | — | 17.5% | 13.7% | $1.7B | −$5.0B | −$3.3B | 6.0% | — | 2.5% | $67.6B | $3.97 | — |
| 2022.Q4 | $13.9B | 22.1% | 10.4% | 1.7% | $1.4B | −$7.3B | −$5.8B | 9.0% | — | 2.1% | $68.7B | $1.39 | — |
| 2023.Q4 | $14.4B | 3.3% | 23.7% | 22.5% | $2.6B | −$4.1B | −$1.5B | 6.8% | — | 3.8% | $71.4B | $2.37 | — |
| 2024.Q4 | $14.5B | 0.5% | 22.5% | 14.8% | $2.8B | −$16.4B | −$13.6B | 8.1% | — | 4.0% | $68.5B | $2.48 | — |
| 2025.Q4 | $16.5B | 14.2% | 26.7% | 14.7% | $3.8B | −$11.6B | −$7.9B | 7.7% | — | 5.1% | $77.8B | $3.51 | 12.2 |
| italics below = DCF projection · 10yr Rev CAGR: 8% |
| 2026.Q4 | $17.5B | +6.2% | 26.7% | 15.3% | $4.0B | −$58.0B | −$54.0B | 8.0% | −$50.0B | 3.7% | $135.8B | $4.64 | 13.5 |
| 2027.Q4 | $18.6B | +6.3% | 25.2% | 15.8% | $4.0B | −$13.3B | −$9.3B | 8.1% | −$8.0B | 2.8% | $149.1B | $4.62 | 13.6 |
| 2028.Q4 | $19.8B | +6.2% | 23.7% | 16.3% | $3.9B | −$7.9B | −$3.9B | 8.1% | −$3.1B | 2.6% | $156.9B | $4.59 | 13.7 |
| 2029.Q4 | $21.2B | +7.1% | 22.2% | 16.8% | $3.9B | −$8.8B | −$4.9B | 8.2% | −$3.6B | 2.4% | $165.7B | $4.57 | 13.7 |
| 2030.Q4 | $24.2B | +14.2% | 19.1% | 17.4% | $3.8B | −$16.9B | −$13.0B | 8.3% | −$8.8B | 2.2% | $182.6B | $4.47 | 14.0 |
|
| Term. Yr+ | $37.2B | 4.1% | 19.1% | 20.0% | $5.7B | −$2.7B | $3.0B | 8.6% | $29.9B | 8.6% | — | — | — |
Active scenario IV: $0 (-299.7% vs market)