Dominion Energy, Inc.
Bear Case (25th pct.)
-37.1% vs price
Base Case (Median)
-34.1% vs price
Bull Case (75th pct.)
-29.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-276.72 | -502.3% | High (40%) |
| PE Comparable | $43.10 | -37.3% | Medium (25%) |
| Growth Trajectory DCF | $43.70 | -36.5% | Medium (20%) |
| Graham Number | $46.97 | -31.7% | Medium (40%) |
| EV/EBITDA | $93.90 | 36.5% | Medium (20%) |
| Earnings Power Value | $49.18 | -28.5% | Medium (50%) |
Based on 6 out of 8 methods, D appears overvalued at the current price of $68.79. The base case fair value of $45.34 implies 34.1% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.