investorscraft@gmail.com

Investor's Craft

S&P 500 Health CareS&P 500 EnergyS&P 500 Information Tech.S&P 500 Communic. ServicesS&P 500 Consumer Discret.S&P 500 Consumer StaplesS&P 500 IndustrialsS&P 500 Materials
IntroductionThe concept of valuationRevenue and revenue growthVariable costsFixed costsProduction assets

Intrinsic value of Dominion Energy Inc. (D)

Previous Close$82.57
Intrinsic Value$34.00*
Upside potential  -59%
Previous Close
$82.57
Intrinsic Value
$34.00*
Potential        
-59%
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.
Use floor (the cash flow based valuation has rendered a result, which is lower than an estimated minimum value derived from the company’s balance sheet analysis)

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh33.85 34

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

Dominion Energy, Inc. produces and transports energy. The company's Dominion Energy Virginia segment engages in the regulated electric generation, transmission, and distribution operations that serve residential, commercial, industrial, and governmental customers in Virginia and North Carolina. Its Gas Transmission & Storage segment operates interstate natural gas transmission pipelines and underground storage systems, as well as engages in nonregulated retail natural gas marketing, and development of renewable natural gas and LNG infrastructure. The company's Gas Distribution segment engages in the regulated natural gas gathering, transportation, distribution, and sales activities. This segment serves residential, commercial, and industrial customers. Its Dominion Energy South Carolina segment generates, transmits, and distributes electricity and natural gas to residential, commercial, and industrial customers in South Carolina. The company's Contracted Generation segment is involved in the energy marketing and price risk activities. As of December 31, 2019, the company's portfolio of assets included approximately 30,700 megawatts of electric generating capacity; 10,400 miles of electric transmission lines; 85,000 miles of electric distribution lines; 14,600 miles of natural gas transmission, gathering, and storage pipelines; and 103,400 miles of gas distribution pipelines. It serves approximately 7 million utility and retail energy customers; and operates underground natural gas storage systems with approximately 1 trillion cubic feet of storage capacity. The company sells electricity at wholesale prices to rural electric cooperatives and municipalities, as well as into wholesale electricity markets. The company was formerly known as Dominion Resources, Inc. and changed its name to Dominion Energy, Inc. in May 2017. Dominion Energy, Inc. was incorporated in 1983 and is headquartered in Richmond, Virginia.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %-1.3NaN
Revenue, $13964NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m10945NaN
Operating income, $m3019NaN
EBITDA, $m5787NaN
Interest expense (income), $mNaN
Earnings before tax, $m3645NaN
Tax expense, $m425NaN
Net income, $m3220NaN

BALANCE SHEET

Cash and short-term investments, $m408NaN
Total assets, $m99590NaN
Adjusted assets (=assets-cash), $m99182NaN
Average production assets, $m67514NaN
Working capital, $m-1404NaN
Total debt, $m41169NaN
Total liabilities, $m70672NaN
Total equity, $m28918NaN
Debt-to-equity ratio1.424NaN
Adjusted equity ratio0.320NaN

CASH FLOW

Net income, $m3220NaN
Depreciation, amort., depletion, $m2768NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m4037NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-5960NaN
Free cash flow, $m9997NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-1404
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount