Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
77.62 USD72.55 USD90.96 USD
-13.25%
72.55 USDCurrent price is 13.2% below the base model value.
D
US
D.US · DOMINION ENERGY, INC
US · US
Latest price62.94 USD
30D-6.42%
Vs. base value+239%
Research summary
D.US latest organized financial period shows revenue grew +385% YoY and net income grew +1,968% YoY. Current price is about 62.94 USD, while the model base case is about 18.58 USD; the current price sits +239% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. 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 flow5B USD
Operating cash flow5B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:27
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price62.94 USD
Base value18.58 USD
Vs. base+239%
Price date2026/04/29
18.58 USD18.58 USD19.32 USD
+239%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
16.49 USD15.41 USD19.32 USD
+308%
15.41 USDCurrent price is 308.5% above the base model value.Adjusted reference: 25.29 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-3.9%
Current price implies roughly -3.9% annualized FCF growth.
-3.9%Current price implies roughly -3.9% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
18.58 USD18.58 USD18.58 USD
+239%
18.58 USDCurrent price is 238.8% above the base model value.
Updated: 2026/04/29 15:27
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Asset impairment | Impairment | -408M USD | Medium |
| 2025/12/31 | Discontinued operations | Discontinued operations | -14M USD | High |
| 2024/12/31 | Asset impairment | Impairment | -948M USD | Medium |
| 2024/12/31 | Discontinued operations | Discontinued operations | 391M USD | High |
| 2023/12/31 | Asset impairment | Impairment | -728M USD | Medium |
| 2023/12/31 | Discontinued operations | Discontinued operations | -484M USD | High |
| 2022/12/31 | Asset impairment | Impairment | -1B USD | Medium |
| 2022/12/31 | Special income/charges | Other | -1B USD | Medium |
| 2022/12/31 | Write-off | Impairment | -2B USD | Medium |
| 2021/12/31 | Write-off | Impairment | -154M USD | Medium |
| 2025/12/31 | Discontinued operations | Discontinued operations | -14M USD | High |
| 2025/09/30 | Asset impairment | Impairment | -281M USD | Medium |
| 2025/06/30 | Asset impairment | Impairment | -115M USD | Medium |
| 2025/06/30 | Discontinued operations | Discontinued operations | 2M USD | High |
| 2025/03/31 | Asset impairment | Impairment | -36M USD | Medium |
| 2025/03/31 | Discontinued operations | Discontinued operations | -2M USD | High |
| 2024/12/31 | Discontinued operations | Discontinued operations | -3M USD | High |
| 2024/09/30 | Asset impairment | Impairment | -539M USD | Medium |
| 2024/09/30 | Discontinued operations | Discontinued operations | 339M USD | High |
| 2024/06/30 | Asset impairment | Impairment | -259M USD | Medium |
| 2024/06/30 | Discontinued operations | Discontinued operations | 685M USD | High |
| 2024/03/31 | Asset impairment | Impairment | -47M USD | Medium |
| 2024/03/31 | Discontinued operations | Discontinued operations | 350M USD | High |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 13
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 17B USD | 3B USD | 3B USD | 5B USD | 3.45 | 3.94 |
| 2024/12/31 | Annual | 3B USD | 145M USD | 702M USD | 5B USD | 0.15 | 0.73 |
| 2023/12/31 | Annual | 4B USD | 273M USD | 1B USD | 7B USD | 0.3 | 1.63 |
| 2022/12/31 | Annual | 14B USD | 1B USD | 5B USD | -4B USD | 1.09 | 4.91 |
| 2021/12/31 | Annual | - | - | - | - | - | - |
Ad placement