U.S. markets closed
  • S&P Futures

    3,748.50
    -8.25 (-0.22%)
     
  • Dow Futures

    29,943.00
    -39.00 (-0.13%)
     
  • Nasdaq Futures

    11,507.50
    -34.25 (-0.30%)
     
  • Russell 2000 Futures

    1,755.40
    -2.70 (-0.15%)
     
  • Crude Oil

    88.69
    +0.24 (+0.27%)
     
  • Gold

    1,720.00
    -0.80 (-0.05%)
     
  • Silver

    20.61
    -0.05 (-0.22%)
     
  • EUR/USD

    0.9791
    -0.0004 (-0.04%)
     
  • 10-Yr Bond

    3.8260
    +0.0670 (+1.78%)
     
  • Vix

    30.52
    +1.97 (+6.90%)
     
  • GBP/USD

    1.1142
    -0.0026 (-0.24%)
     
  • USD/JPY

    144.9950
    -0.0730 (-0.05%)
     
  • BTC-USD

    20,000.72
    -232.91 (-1.15%)
     
  • CMC Crypto 200

    454.93
    -8.19 (-1.77%)
     
  • FTSE 100

    6,997.27
    -55.35 (-0.78%)
     
  • Nikkei 225

    27,311.30
    0.00 (0.00%)
     

Is Dominion Energy, Inc. (NYSE:D) Trading At A 31% Discount?

·6 min read

Does the October share price for Dominion Energy, Inc. (NYSE:D) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by estimating the company's future cash flows and discounting them to their present value. One way to achieve this is by employing the Discounted Cash Flow (DCF) model. Don't get put off by the jargon, the math behind it is actually quite straightforward.

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

See our latest analysis for Dominion Energy

The model

We are going to use a two-stage DCF model, which, as the name states, takes into account two stages of growth. The first stage is generally a higher growth period which levels off heading towards the terminal value, captured in the second 'steady growth' period. To begin with, we have to get estimates of the next ten years of cash flows. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.

A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, and so the sum of these future cash flows is then discounted to today's value:

10-year free cash flow (FCF) forecast

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$3.85b

US$4.23b

US$4.65b

US$4.92b

US$5.15b

US$5.35b

US$5.54b

US$5.71b

US$5.87b

US$6.02b

Growth Rate Estimate Source

Analyst x1

Analyst x1

Analyst x1

Est @ 5.76%

Est @ 4.7%

Est @ 3.95%

Est @ 3.43%

Est @ 3.07%

Est @ 2.81%

Est @ 2.64%

Present Value ($, Millions) Discounted @ 7.0%

US$3.6k

US$3.7k

US$3.8k

US$3.7k

US$3.7k

US$3.6k

US$3.4k

US$3.3k

US$3.2k

US$3.1k

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$35b

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. The Gordon Growth formula is used to calculate Terminal Value at a future annual growth rate equal to the 5-year average of the 10-year government bond yield of 2.2%. We discount the terminal cash flows to today's value at a cost of equity of 7.0%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$6.0b× (1 + 2.2%) ÷ (7.0%– 2.2%) = US$128b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$128b÷ ( 1 + 7.0%)10= US$65b

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is US$100b. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of US$81.8, the company appears quite undervalued at a 31% discount to where the stock price trades currently. Valuations are imprecise instruments though, rather like a telescope - move a few degrees and end up in a different galaxy. Do keep this in mind.

dcf
dcf

Important assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. If you don't agree with these result, have a go at the calculation yourself and play with the assumptions. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at Dominion Energy as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 7.0%, which is based on a levered beta of 0.800. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Next Steps:

Whilst important, the DCF calculation ideally won't be the sole piece of analysis you scrutinize for a company. It's not possible to obtain a foolproof valuation with a DCF model. Instead the best use for a DCF model is to test certain assumptions and theories to see if they would lead to the company being undervalued or overvalued. For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. What is the reason for the share price sitting below the intrinsic value? For Dominion Energy, we've compiled three pertinent aspects you should further examine:

  1. Risks: Be aware that Dominion Energy is showing 5 warning signs in our investment analysis , and 1 of those is a bit concerning...

  2. Future Earnings: How does D's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.

  3. Other High Quality Alternatives: Do you like a good all-rounder? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

PS. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the NYSE every day. If you want to find the calculation for other stocks just search here.

This article by Simply Wall St is general in nature. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com.