Fair value (multi-method)
Four independent methods triangulate what D is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$150.25
Method range
$22.96 – $150.25
median $65.90
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $150.25 | +124.58% |
| Exit multiple | $62.16 | -7.08% |
| Analyst target | $69.63 | +4.08% |
| Graham number | $22.96 | -65.68% |
- Forward DCF$150.25
- Exit multiple$62.16
- Analyst target$69.63
- Graham number$22.96
Stock price
$66.90
EPS (TTM)
$3.39
5Y EPS CAGR
13.0%
Fair value @ hist. growth
$150.25
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
2.7%
per year over your projection horizon
Margin of safety 55.5% vs hist-growth DCF
Historical 5Y CAGR
13.0%
Your model implies
2.7%
Next-year analyst consensus
5.8%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.8% | -0.8% | -1.8% | -3.0% | -4.3% | -5.9% |
| 6.8% | 1.8% | 1.0% | 0.1% | -0.9% | -2.1% |
| 7.8% | 4.1% | 3.4% | 2.7% | 1.8% | 0.9% |
| 8.8% | 6.1% | 5.6% | 5.0% | 4.3% | 3.5% |
| 9.8% | 8.1% | 7.6% | 7.1% | 6.5% | 5.8% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
3.55
Demanding vs growth
Net debt
$48.7B
Total debt − cash
Beta
0.64
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Dominion Energy (D) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation