Price · as of 2025-12-31
$21.60
Market cap 14.7B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $89.22 | +313.06% |
| Intrinsic Value(DCF) | $11.78 | -45.46% |
| Graham-Dodd Method(GD) | $36.67 | +69.76% |
| Graham Formula(GF) | $33.65 | +55.79% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $31.15 | $0.00 | |||
| 2012 | $10.77 | $109.41 | |||
| 2013 | $11.87 | $0.00 | |||
| 2014 | $14.46 | $67.56 | |||
| 2015 | $16.58 | $0.00 | |||
| 2016 | $14.25 | $0.00 | |||
| 2017 | $10.91 | ||||
| 2018 | $12.49 | $25.51 | |||
| 2019 | $18.38 | $22.08 | $7.60 | $22.15 | $3.40 |
| 2020 | $20.17 | $33.92 | $16.02 | $36.91 | $88.51 |
| 2021 | $20.16 | $29.95 | $16.21 | $15.29 | $43.44 |
| 2022 | $19.35 | $32.01 | $18.33 | $22.39 | $67.81 |
| 2023 | $22.32 | $44.80 | $112.94 | $31.03 | $113.36 |
| 2024 | $21.10 | $34.09 | $11.08 | $32.82 | $0.00 |
| 2025 | $22.73 | $89.22 | $2.26 | $36.67 | $33.65 |
AI valuation
Our deep-learning model estimates Sempra's (SREA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $89.22
- Current price
- $21.60
- AI upside
- +313.06%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$11.78
-45.46% upside
Graham-Dodd
$36.67
+69.76% upside
Graham Formula
$33.65
+55.79% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| SREA | Sempra | $21.60 | 14.7B | +313% | -45% | +70% | +56% | 7.16 | 0.38 | 1.08 | 361.27 | — | 0.38 | 52.10% | 23.74% | 13.41% | 5.92% | 3.48% | 2.86% | 0.90 | 2.12 | 0.01 | 0.09 | 253.76 | -2828.00% | 392.00% | 8280.00% | -40.76% | 0.21 | -8.66% | 10.80% | 77.40% | 17.26% | 15.33 | -8.24 | 3.64 | 0.30 |
| AQNB | Algonquin Power & Utiliti… | $25.74 | 18.89B | -6% | -63% | — | -62% | -12.76 | 3.74 | 7.59 | 29.25 | -3.19 | 5.30 | 36.44% | 19.23% | -59.52% | -28.33% | 1.43% | -7.81% | 1.43 | 1.23 | 0.76 | 0.31 | 8.05 | 40000.00% | -1403.00% | -187.00% | -2.22% | 0.32 | -3.13% | 1.68% | -21.40% | 11.92% | 54.49 | -62.22 | 10.48 | 0.94 |
| BIP | Brookfield Infrastructure… | $39.04 | 18.01B | +177% | -9% | — | -56% | 40.66 | 3.25 | 0.79 | 7.22 | 5.67 | -0.62 | 26.94% | 25.10% | 1.94% | 7.99% | 7.44% | 0.39% | 11.48 | 1.50 | — | — | 5.57 | 71667.00% | 980.00% | -18323.00% | 1.47% | — | 0.42% | 9.55% | 388.20% | 10.59% | 13.72 | 296.84 | 3.44 | 0.48 |
| DUK | Duke Energy Corporation | $130.85 | 101.76B | -12% | -60% | -43% | -31% | 20.17 | 1.97 | 3.17 | 12.31 | 191.94 | 3.12 | 31.56% | 26.61% | 15.41% | 9.95% | 5.49% | 2.65% | 1.75 | 2.36 | 0.55 | 0.21 | 5.78 | 1051.00% | 619.00% | 2558750.00% | 12.06% | 0.59 | 8.89% | 0.00% | 0.00% | 0.00% | 22.49 | 15.64 | 5.98 | 0.72 |
| EMA | Emera Incorporated | $52.04 | 15.7B | -24% | -60% | -84% | +14% | 19.72 | 1.61 | 2.59 | 12.20 | 20.20 | 2.75 | 24.58% | 18.73% | 13.11% | 8.17% | 4.29% | 2.48% | 1.62 | 1.50 | 0.66 | 0.35 | 6.07 | 9766.00% | 1531.00% | 24230.00% | -8.05% | 0.27 | -5.12% | 3.03% | 59.80% | 3.03% | 27.48 | -24.71 | 5.15 | 0.70 |
| EVRG | Evergy, Inc. | $83.66 | 19.27B | -22% | -58% | -85% | -57% | 22.63 | 1.89 | 3.27 | 12.73 | — | 2.46 | 32.28% | 25.19% | 14.45% | 8.48% | 5.81% | 2.53% | 1.51 | 2.42 | 0.49 | 0.18 | 5.64 | -343.00% | 165.00% | 11301.00% | -3.88% | 0.55 | -3.03% | 3.17% | 71.70% | 3.17% | 23.32 | -46.26 | 5.87 | 0.82 |
| LNT | Alliant Energy Corporatio… | $72.34 | 18.6B | -24% | -52% | -81% | -25% | 22.95 | 2.53 | 4.26 | 15.05 | 137.18 | 2.53 | 40.10% | 23.50% | 18.57% | 11.30% | 5.62% | 3.34% | 1.68 | 2.00 | 0.80 | 0.49 | 5.84 | 1673.00% | 957.00% | 2144.00% | -7.07% | 0.55 | -7.21% | 2.80% | 64.30% | 2.80% | 29.64 | -23.12 | 6.96 | 1.11 |
| OKLO | Oklo Inc. | $62.95 | 9.84B | — | — | — | — | -35.30 | 10.36 | — | -45.15 | -59.44 | 10.36 | 0.00% | — | — | -68.01% | 537.39% | -49.64% | 0.01 | — | 43.47 | 43.02 | 1.82 | 5938.00% | — | 14092.00% | -1.49% | -7.19 | 394.30% | 0.00% | 0.00% | 3.32% | -44.92 | -61.22 | — | 50.16 |
| PNW | Pinnacle West Capital Cor… | $100.30 | 12B | +4% | -60% | -68% | -38% | 19.52 | 1.71 | 2.25 | 14.02 | — | 1.86 | 25.41% | 20.94% | 11.55% | 8.93% | 4.48% | 2.13% | 2.53 | 2.65 | 0.49 | 0.24 | 8.38 | -363.00% | 420.00% | 2818.00% | -6.81% | 0.57 | -3.84% | 3.51% | 68.60% | 3.51% | 26.71 | -36.45 | 5.59 | 0.69 |
| SBS | Companhia de Saneamento B… | $30.01 | 21.01B | +22% | -50% | -23% | +317% | 4.31 | 1.59 | 1.63 | 4.34 | 2.51 | -7.62 | 54.07% | 42.91% | 26.50% | 40.86% | 21.16% | 19.16% | 0.68 | 8.65 | 0.89 | 0.87 | 1.30 | 17171.00% | 4135.00% | 5517.00% | 12.43% | 0.62 | 14.19% | 0.00% | 0.00% | 0.00% | 5.07 | 10.77 | 2.18 | 2.23 |
About Sempra
Sempra is an energy-service holding company, which engages in the development and operation of energy infrastructure, and provision of electric and gas services. It operates through the following segments: Sempra California, Sempra Texas Utilities, Sempra Infrastructure, and All Other. The Sempra California segment offers natural gas and electric service to Southern California and part of central California through Sempra’s wholly owned subsidiaries, SDG&E and SoCalGas. The Sempra Texas Utilities holds investment in Oncor Holdings. The Sempra Infrastructure includes the operating companies of subsidiary, SI Partners, as well as a holding company and certain services companies. The company was founded on October 11, 1996, and is headquartered in San Diego, CA.
- CEO
- None
- Employees
- 16.84K
- Beta
- 0.73
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($11.78 ÷ $21.60) − 1 = -45.46% (DCF, example).