Discounted Cash Flow
Dominion Energy, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $11.7b | $2.1b | $-2.0b | 18.1% | $3.44 |
| 2017 | $12.6b (7.2%) | $3.0b (41.3%) | $-955.0m (51.2%) | 23.8% (31.7%) | $4.72 (37.2%) |
| 2018 | $13.4b (6.2%) | $2.4b (-18.4%) | $519.0m (154.3%) | 18.3% (-23.2%) | $3.74 (-20.8%) |
| 2019 | $16.6b (24.0%) | $1.4b (-44.5%) | $224.0m (-56.8%) | 8.2% (-55.2%) | $1.66 (-55.6%) |
| 2020 | $13.8b (-17.0%) | $-401.0m (-129.5%) | $-401.0m (-279.0%) | -2.9% (-135.6%) | $-0.56 (-133.7%) |
| 2021 | $14.2b (3.0%) | $3.3b (920.0%) | $4.0b (1106.7%) | 23.2% (895.8%) | $3.98 (810.7%) |
| 2022 | $17.7b (25.1%) | $994.0m (-69.8%) | $-3.9b (-196.4%) | 5.6% (-75.8%) | $1.09 (-72.6%) |
| 2023 | $13.5b (-23.9%) | $2.0b (100.6%) | $-3.6b (6.5%) | 14.8% (163.6%) | $2.29 (110.1%) |
| 2024 | $14.2b (5.2%) | $2.1b (6.5%) | $-7.2b (-97.3%) | 15.0% (1.3%) | $2.44 (6.6%) |
| 2025 | $16.5b (16.5%) | $3.0b (41.1%) | $-7.3b (-1.4%) | 18.1% (21.2%) | $3.46 (41.8%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.