investorscraft@gmail.com

Intrinsic ValueDominion Energy, Inc. (0IC9.L)

Previous Close£60.19
Intrinsic Value
Upside potential
Previous Close
£60.19

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Dominion Energy, Inc. operates as a diversified energy company in the U.S., focusing on regulated electricity and natural gas distribution. Its core segments—Dominion Energy Virginia, Gas Distribution, Dominion Energy South Carolina, and Contracted Assets—serve over 7 million customers across multiple states. The company’s regulated utilities provide stable cash flows, while its renewable energy and LNG assets align with long-term decarbonization trends. Dominion’s integrated infrastructure, including 30.2 GW of generation capacity and extensive transmission networks, reinforces its position as a key regional utility player. The firm’s strategic shift toward renewables and contracted assets diversifies its revenue streams, mitigating regulatory risks. Its market position is bolstered by a strong regulatory framework, ensuring predictable returns. Dominion’s focus on clean energy investments, such as solar and renewable natural gas, positions it competitively in a transitioning energy landscape.

Revenue Profitability And Efficiency

Dominion Energy reported revenue of $14.3 billion, with net income of $2.1 billion, reflecting a stable but regulated margin profile. Operating cash flow stood at $5.0 billion, though significant capital expenditures ($12.4 billion) highlight heavy infrastructure investments. The company’s regulated model ensures steady earnings, but high capex pressures free cash flow generation.

Earnings Power And Capital Efficiency

Diluted EPS of $2.44 underscores Dominion’s earnings stability, supported by its regulated operations. However, elevated debt levels ($42.4 billion) and negative free cash flow due to capex-intensive projects weigh on capital efficiency. The firm’s ROIC is constrained by regulatory returns, though long-term contracted assets may improve profitability.

Balance Sheet And Financial Health

Dominion’s balance sheet carries $36.5 billion in total debt against $365 million in cash, reflecting high leverage typical of utilities. Its debt-to-equity ratio is elevated, but regulated cash flows provide debt service coverage. The company’s credit profile is supported by stable utility earnings, though capex demands necessitate careful liquidity management.

Growth Trends And Dividend Policy

Dominion’s growth is driven by renewable energy investments and grid modernization, albeit with high upfront costs. The dividend yield remains attractive at $2.67 per share, though payout sustainability depends on regulatory approvals and capex discipline. The firm’s transition to cleaner energy may unlock long-term growth but requires near-term capital allocation balance.

Valuation And Market Expectations

With a market cap of $47.9 billion and a beta of 0.57, Dominion is priced as a low-volatility utility. Investors likely value its predictable cash flows and dividend, but concerns over debt and capex may limit multiple expansion. The stock’s performance hinges on execution of its energy transition strategy.

Strategic Advantages And Outlook

Dominion’s regulated monopolies and renewable investments provide a dual advantage: stable earnings and growth optionality. Regulatory support for decarbonization aligns with its strategic shift, though execution risks remain. The outlook depends on balancing capex, debt, and shareholder returns while navigating energy policy shifts.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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