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 54,909 - -
Change - -19.69% -23.03% 15.04% 10.58% 9.75% - -
Enterprise Value (EV) 1 102,538 95,234 82,250 86,683 98,722 109,687 114,562 121,522
Change - -7.12% -13.63% 5.39% 13.89% 11.11% 4.44% 6.08%
P/E 19.7x 56.3x 20.5x 22.1x 17x 17.4x 16.4x 15.3x
PBR 2.33x 1.84x 1.43x 1.66x 1.72x 1.67x 1.59x 1.48x
PEG - -0.8x 0x 3.37x 0.4x 4.45x 2.61x 2.26x
Capitalization / Revenue 4.56x 2.98x 2.73x 3.13x 3.03x 3.02x 2.83x 2.65x
EV / Revenue 7.34x 5.55x 5.71x 6x 5.98x 6.04x 5.9x 5.86x
EV / EBITDA 14.9x 11.9x 12.8x 12.7x 12.5x 12.7x 12.1x 11.7x
EV / EBIT 23.2x 18.5x 21.5x 19.4x 17.9x 19.3x 17.6x 16.7x
EV / FCF -53.3x -24.5x -22.6x -12.1x -13.5x 7,077x 105x 120x
FCF Yield -1.88% -4.09% -4.42% -8.28% -7.39% 0.01% 0.95% 0.83%
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% 4.28% 4.28% 4.28%
EPS 2 3.98 1.09 2.29 2.44 3.45 3.585 3.81 4.068
Distribution rate 63.3% 245% 117% 109% 77.4% 74.5% 70.1% 65.7%
Net sales 1 13,964 17,174 14,393 14,459 16,506 18,157 19,416 20,734
EBITDA 1 6,904 7,976 6,403 6,824 7,908 8,622 9,438 10,392
EBIT 1 4,426 5,146 3,823 4,479 5,521 5,680 6,503 7,260
Net income 1 3,288 994 1,994 2,124 2,998 2,982 3,483 3,803
Net Debt 1 38,912 44,138 42,921 41,440 48,691 54,779 59,653 66,613
Reference price 2 78.56 61.32 47.00 53.86 58.59 62.43 62.43 62.43
Nbr of stocks (in thousands) 809,908 833,275 836,797 840,010 853,913 879,526 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
17.41x6.04x12.72x4.28% 54.91B
30.87x5.2x37.87x0.21% 253B
19.68x8.77x15.04x3.12% 165B
20.07x4.13x11.35x3.56% 151B
12.26x1.82x6.46x5.79% 101B
19.05x5.69x12.47x3.57% 97.95B
20.73x3.23x13.11x0.65% 93.35B
17.24x5.45x10.94x3.74% 90.69B
18.69x5.04x12.18x3.2% 65.47B
18.05x2.46x9.03x3.94% 49.99B
Average 19.41x 4.78x 14.12x 3.21% 112.33B
Weighted average by Cap. 21.18x 5.09x 17.65x 2.75%

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.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!