Discounted Cash Flow (DCF) Analysis Levered

Dominion Energy, Inc. (D)

$53.09

-0.20 (-0.38%)
All numbers are in Millions, Currency in USD
Stock DCF: -167.17 | 53.09 | overvalue

Free Cash Flow

Year
A/P
2018
Actual
2019
Actual
2020
Actual
2021
Actual
2022
Actual
2023
Projected
2024
Projected
2025
Projected
2026
Projected
2027
Projected
Revenue 13,36616,57214,17213,96417,17418,506.0119,941.3421,487.9923,154.6024,950.47
Revenue (%)
Operating Cash Flow 4,7735,2045,2274,0373,7005,716.486,159.856,637.617,152.427,707.16
Operating Cash Flow (%)
Capital Expenditure -4,254-4,980-6,020-5,960-7,591-7,078.09-7,627.07-8,218.62-8,856.06-9,542.93
Capital Expenditure (%)
Free Cash Flow 519224-793-1,923-3,891-1,361.61-1,467.22-1,581.02-1,703.64-1,835.77

Weighted Average Cost Of Capital

Share price $ 53.09
Beta 0.451
Diluted Shares Outstanding 810
Cost of Debt
Tax Rate 5.60
After-tax Cost of Debt 1.99%
Risk-Free Rate
Market Risk Premium
Cost of Equity 5.872
Total Debt 45,678
Total Equity 43,002.90
Total Capital 88,680.90
Debt Weighting 51.51
Equity Weighting 48.49
Wacc

Build Up Free Cash Flow

Year
A/P
2018
Actual
2019
Actual
2020
Actual
2021
Actual
2022
Actual
2023
Projected
2024
Projected
2025
Projected
2026
Projected
2027
Projected
Revenue 13,36616,57214,17213,96417,17418,506.0119,941.3421,487.9923,154.6024,950.47
Operating Cash Flow 4,7735,2045,2274,0373,7005,716.486,159.856,637.617,152.427,707.16
Capital Expenditure -4,254-4,980-6,020-5,960-7,591-7,078.09-7,627.07-8,218.62-8,856.06-9,542.93
Free Cash Flow 519224-793-1,923-3,891-1,361.61-1,467.22-1,581.02-1,703.64-1,835.77
WACC
PV LFCF -1,215.02-1,260.47-1,307.63-1,356.55-1,407.30
SUM PV LFCF -7,063.52

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 3.87
Free cash flow (t + 1) -1,872.49
Terminal Value -100,133.05
Present Value of Terminal Value -82,818.39

Intrinsic Value

Enterprise Value -89,881.92
Net Debt 45,525
Equity Value -135,406.92
Shares Outstanding 810
Equity Value Per Share -167.17