Company Valuation: Dominion Energy, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 63,626 51,096 39,329 45,243 50,031 62,111 - -
Change - -19.69% -23.03% 15.04% 10.58% 24.15% - -
Enterprise Value (EV) 1 102,538 95,234 82,250 86,683 98,722 116,632 121,435 128,201
Change - -7.12% -13.63% 5.39% 13.89% 18.14% 4.12% 5.57%
P/E 19.7x 56.3x 20.5x 22.1x 17x 19.6x 18.5x 17.4x
PBR 2.33x 1.84x 1.43x 1.66x 1.72x 1.85x 1.76x 1.65x
PEG - -0.8x 0x 3.37x 0.4x 4.59x 3.03x 2.7x
Capitalization / Revenue 4.56x 2.98x 2.73x 3.13x 3.03x 3.37x 3.21x 3.02x
EV / Revenue 7.34x 5.55x 5.71x 6x 5.98x 6.33x 6.27x 6.24x
EV / EBITDA 14.9x 11.9x 12.8x 12.7x 12.5x 13.8x 12.9x 12.4x
EV / EBIT 23.2x 18.5x 21.5x 19.4x 17.9x 19.7x 18.6x 17.6x
EV / FCF -53.3x -24.5x -22.6x -12.1x -13.5x 7,525x 111x 127x
FCF Yield -1.88% -4.09% -4.42% -8.28% -7.39% 0.01% 0.9% 0.79%
Dividend per Share 2 2.52 2.67 2.67 2.67 2.67 2.67 2.67 2.674
Rate of return 3.21% 4.35% 5.68% 4.96% 4.56% 3.78% 3.78% 3.79%
EPS 2 3.98 1.09 2.29 2.44 3.45 3.597 3.817 4.063
Distribution rate 63.3% 245% 117% 109% 77.4% 74.2% 70% 65.8%
Net sales 1 13,964 17,174 14,393 14,459 16,506 18,434 19,372 20,548
EBITDA 1 6,904 7,976 6,403 6,824 7,908 8,464 9,387 10,351
EBIT 1 4,426 5,146 3,823 4,479 5,521 5,911 6,534 7,296
Net income 1 3,288 994 1,994 2,124 2,998 3,106 3,501 3,826
Net Debt 1 38,912 44,138 42,921 41,440 48,691 54,520 59,323 66,090
Reference price 2 78.56 61.32 47.00 53.86 58.59 70.55 70.55 70.55
Nbr of stocks (in thousands) 809,908 833,275 836,797 840,010 853,913 879,512 - -
Announcement Date 2/11/22 2/8/23 2/22/24 2/12/25 2/23/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.63x6.33x13.78x3.78% 62.11B
30.67x5.18x37.67x0.21% 251B
22.18x9.31x15.87x2.76% 186B
20.3x4.16x11.5x3.48% 152B
13.68x1.96x6.88x5.22% 113B
21.61x6.02x13.29x3.14% 109B
19.12x5.73x11.52x3.39% 101B
21.19x3.25x12.8x0.65% 92.78B
20.79x5.32x12.7x2.9% 72.38B
15.17x3.01x9.6x0.64% 50.12B
Average 20.43x 5.03x 14.56x 2.62% 118.97B
Weighted average by Cap. 22.02x 5.34x 17.65x 2.44%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. D Stock
  4. Valuation Dominion Energy, Inc.