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 54,214 - -
Change - -19.69% -23.03% 15.04% 10.58% 8.36% - -
Enterprise Value (EV) 1 102,538 95,234 82,250 86,683 98,722 108,993 113,867 120,827
Change - -7.12% -13.63% 5.39% 13.89% 10.4% 4.47% 6.11%
P/E 19.7x 56.3x 20.5x 22.1x 17x 17.2x 16.2x 15.2x
PBR 2.33x 1.84x 1.43x 1.66x 1.72x 1.65x 1.57x 1.46x
PEG - -0.8x 0x 3.37x 0.4x 4.4x 2.58x 2.25x
Capitalization / Revenue 4.56x 2.98x 2.73x 3.13x 3.03x 2.99x 2.79x 2.61x
EV / Revenue 7.34x 5.55x 5.71x 6x 5.98x 6x 5.86x 5.83x
EV / EBITDA 14.9x 11.9x 12.8x 12.7x 12.5x 12.6x 12.1x 11.6x
EV / EBIT 23.2x 18.5x 21.5x 19.4x 17.9x 19.2x 17.5x 16.6x
EV / FCF -53.3x -24.5x -22.6x -12.1x -13.5x 7,032x 104x 119x
FCF Yield -1.88% -4.09% -4.42% -8.28% -7.39% 0.01% 0.96% 0.84%
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% 4.33% 4.33% 4.34%
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 8,623 9,438 10,392
EBIT 1 4,426 5,146 3,823 4,479 5,521 5,681 6,503 7,260
Net income 1 3,288 994 1,994 2,124 2,998 3,040 3,484 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 61.64 61.64 61.64
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.($)
32.95x5.52x40.3x0.2% 268B
19.22x8.63x15.04x3.2% 161B
20.56x4.26x11.71x3.43% 154B
19.57x11.02x14.38x3.57% 106B
23.8x3.54x14.39x0.57% 106B
19.28x5.72x12.56x3.53% 99.13B
12.19x1.82x6.44x5.82% 98.52B
17.29x5.46x10.96x3.73% 90.95B
19.08x5.1x12.32x3.13% 66.86B
Average 20.44x 5.67x 15.35x 3.02% 127.82B
Weighted average by Cap. 22.29x 5.78x 18.92x 2.62%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Dominion Energy, Inc.

Historical PBR trend

Valuation ratios - PBR - Dominion Energy, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Dominion Energy, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Dominion Energy, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Dominion Energy, Inc.
  1. Stock Market
  2. Stocks
  3. D Stock
  4. 0IC9 Stock
  5. Valuation Dominion Energy, Inc.