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 60,283 - -
Change - -19.69% -23.03% 15.04% 10.58% 20.49% - -
Enterprise Value (EV) 1 102,538 95,234 82,250 86,683 98,722 114,313 119,587 126,356
Change - -7.12% -13.63% 5.39% 13.89% 15.79% 4.61% 5.66%
P/E 19.7x 56.3x 20.5x 22.1x 17x 19.1x 18x 16.9x
PBR 2.33x 1.84x 1.43x 1.66x 1.72x 1.72x 1.71x 1.6x
PEG - -0.8x 0x 3.37x 0.4x 4.47x 2.95x 2.62x
Capitalization / Revenue 4.56x 2.98x 2.73x 3.13x 3.03x 3.31x 3.1x 2.92x
EV / Revenue 7.34x 5.55x 5.71x 6x 5.98x 6.28x 6.16x 6.13x
EV / EBITDA 14.9x 11.9x 12.8x 12.7x 12.5x 13.6x 12.7x 12.2x
EV / EBIT 23.2x 18.5x 21.5x 19.4x 17.9x 19.7x 18.3x 17.3x
EV / FCF -53.3x -24.5x -22.6x -12.1x -13.5x 7,375x 110x 125x
FCF Yield -1.88% -4.09% -4.42% -8.28% -7.39% 0.01% 0.91% 0.8%
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% 3.9% 3.9% 3.9%
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 18,203 19,415 20,613
EBITDA 1 6,904 7,976 6,403 6,824 7,908 8,408 9,381 10,354
EBIT 1 4,426 5,146 3,823 4,479 5,521 5,802 6,535 7,306
Net income 1 3,288 994 1,994 2,124 2,998 3,106 3,503 3,828
Net Debt 1 38,912 44,138 42,921 41,440 48,691 54,030 59,304 66,073
Reference price 2 78.56 61.32 47.00 53.86 58.59 68.54 68.54 68.54
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
34.02x5.8x42.44x0.19% 279B
21.4x9.2x15.68x2.87% 179B
19.98x4.16x11.41x3.57% 152B
13.34x1.91x6.79x5.31% 111B
20.69x5.95x13.18x3.26% 107B
21.85x3.3x13.98x0.61% 98.72B
18.44x5.63x11.39x3.51% 97.07B
19.55x5.08x12.31x3.08% 68.26B
19.05x6.28x13.6x3.9% 60.28B
Average 20.92x 5.26x 15.64x 2.92% 128.09B
Weighted average by Cap. 22.99x 5.51x 19.70x 2.51%

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. 0IC9 Stock
  5. Valuation Dominion Energy, Inc.