DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Dominion Energy, Inc. (D)

Utilities | Regulated Electric

Today's Price

$66.64

Today's Fair Value

$67.78 +1.71%

Margin of Safety

+1.68%

Projected Value (5Y)

$109.16 +63.81%

Dividends Paid (5Y)

$13.75

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -0.7% | CAGR (5y): 16.51%

Diluted Shares Growth Rate

Regression: 3.91% | CAGR (5y): 0.58%

Dividend Growth Rate

Regression: 1.23% | CAGR (5y): 1.16%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 13.64x)

Discount Rate