Excluded
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
---
-
-Positive free-cash-flow history is shorter than two years.
D
UtilitiesUtilities - Regulated ElectricUnited States
D.US · Dominion Energy, Inc.
NYQ · US · USD
Latest price62.94 USD
30D+2.68%
Vs. base value+24.9%
Research summary
D.US latest organized financial period shows revenue grew +14.16% YoY and net income grew +47.39% YoY. Current price is about 62.94 USD, while the model base case is about 50.39 USD; the current price sits +24.9% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue17B USD
Net income3B USD
Free cash flow-7B USD
Operating cash flow5B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:27
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price62.94 USD
Base value50.39 USD
Vs. base+24.9%
Price date2026/04/28
50.39 USD50.39 USD50.39 USD
+24.91%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
79.26 USD129.96 USD170.36 USD
-51.57%
129.96 USDCurrent price is 51.6% below the base model value.
Excluded
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-
-
-Positive free-cash-flow samples are insufficient.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
46.81 USD46.81 USD46.81 USD
+34.46%
46.81 USDCurrent price is 34.5% above the base model value.
Updated: 2026/04/29 07:27
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 17B USD | 3B USD | -7B USD | 3.41 |
| 2024/12/30 | Annual | 14B USD | 2B USD | -7B USD | 2.44 |
| 2023/12/30 | Annual | 14B USD | 2B USD | -4B USD | 2.29 |
| 2022/12/30 | Annual | 14B USD | 1B USD | -4B USD | 1.09 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement