share_log

Is There An Opportunity With Dominion Energy, Inc.'s (NYSE:D) 48% Undervaluation?

Is There An Opportunity With Dominion Energy, Inc.'s (NYSE:D) 48% Undervaluation?

是否有與自治領能源的機會, 公司 's(紐約證交所代碼:D)48% 低估?
Simply Wall St ·  2023/02/06 20:57

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Dominion Energy, Inc. (NYSE:D) as an investment opportunity by taking the expected future cash flows and discounting them to today's value. Our analysis will employ the Discounted Cash Flow (DCF) model. Don't get put off by the jargon, the math behind it is actually quite straightforward.

今天,我們將簡單介紹一種估值方法,該方法用於評估Dominion Energy,Inc.(紐約證券交易所代碼:D)作為投資機會的吸引力,方法是將預期的未來現金流折現為今天的價值。我們的分析將採用貼現現金流(DCF)模型。不要被行話嚇跑了,它背後的數學實際上是相當簡單的。

We would caution that there are many ways of valuing a company and, like the DCF, each technique has advantages and disadvantages in certain scenarios. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

我們要提醒的是,對一家公司進行估值的方法有很多種,與貼現現金流一樣,每種方法在某些情況下都有優缺點。對於那些熱衷於學習股票分析的人來説,這裏的Simply Wall St.分析模型可能會讓你感興趣。

See our latest analysis for Dominion Energy

查看我們對Dominion Energy的最新分析

Step By Step Through The Calculation

一步一步地計算

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 start off with, we need to estimate 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.

我們將使用兩階段貼現現金流模型,顧名思義,該模型考慮了兩個增長階段。第一階段通常是一個較高的成長期,接近終值,在第二個“穩定增長”階段捕捉到。首先,我們需要估計未來十年的現金流。在可能的情況下,我們使用分析師的估計,但當這些估計不可用時,我們會根據上次估計或報告的價值推斷先前的自由現金流(FCF)。我們假設,自由現金流萎縮的公司將減緩收縮速度,而自由現金流增長的公司在這段時間內的增長速度將放緩。我們這樣做是為了反映出,增長在最初幾年往往比後來幾年放緩得更多。

A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, so we discount the value of these future cash flows to their estimated value in today's dollars:

貼現現金流就是這樣一種想法,即未來的一美元不如現在的一美元,所以我們將這些未來現金流的價值貼現到以今天的美元計算的估計價值:

10-year free cash flow (FCF) forecast

10年自由現金流(FCF)預測

2023 2024 2025 2026 2027 2028 2029 2030 2031 2032
Levered FCF ($, Millions) -US$2.79b -US$2.39b -US$765.0m US$1.70b US$2.65b US$3.71b US$4.76b US$5.74b US$6.60b US$7.34b
Growth Rate Estimate Source Analyst x3 Analyst x2 Analyst x1 Analyst x1 Est @ 55.88% Est @ 39.74% Est @ 28.44% Est @ 20.53% Est @ 14.99% Est @ 11.11%
Present Value ($, Millions) Discounted @ 6.8% -US$2.6k -US$2.1k -US$628 US$1.3k US$1.9k US$2.5k US$3.0k US$3.4k US$3.6k US$3.8k
2023 2024 2025 2026 2027 2028 2029 2030 2031 2032
槓桿式FCF(百萬美元) --27.9億美元 --23.9億美元 --7.65億美元 17億美元 26.5億美元 37.1億美元 47.6億美元 57.4億美元 66億美元 73.4億美元
增長率預估來源 分析師x3 分析師x2 分析師x1 分析師x1 Est@55.88% Est@39.74% Est@28.44% Est@20.53% Est@14.99% Est@11.11%
現值(美元,百萬)貼現@6.8% -260萬美元 --210萬美元 --628美元 130萬美元 19萬美元 250萬美元 3萬美元 340萬美元 360萬美元 380萬美元

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$14b

(“EST”=Simply Wall St.預估的FCF成長率)
10年期現金流現值(PVCF)=140億美元

After calculating the present value of future cash flows in the initial 10-year period, we need to calculate the Terminal Value, which accounts for all future cash flows beyond the first stage. For a number of reasons a very conservative growth rate is used that cannot exceed that of a country's GDP growth. In this case we have used the 5-year average of the 10-year government bond yield (2.1%) to estimate future growth. In the same way as with the 10-year 'growth' period, we discount future cash flows to today's value, using a cost of equity of 6.8%.

在計算了最初10年內未來現金流的現值後,我們需要計算終止值,它考慮了第一階段之後的所有未來現金流。出於一些原因,使用了一個非常保守的增長率,不能超過一個國家的國內生產總值增長率。在這種情況下,我們使用了10年期政府債券收益率的5年平均值(2.1%)來估計未來的增長。與10年“增長”期一樣,我們使用6.8%的權益成本將未來現金流貼現至當前價值。

Terminal Value (TV)= FCF2032 × (1 + g) ÷ (r – g) = US$7.3b× (1 + 2.1%) ÷ (6.8%– 2.1%) = US$158b

終端值(TV)=FCF2032×(1+g)?(r-g)=73億美元×(1+2.1%)?(6.8%-2.1%)=1,580億美元

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$158b÷ ( 1 + 6.8%)10= US$81b

終值現值(PVTV)=TV/(1+r)10=1,580億美元?(1+6.8%)10=810億美元

The total value is the sum of cash flows for the next ten years plus the discounted terminal value, which results in the Total Equity Value, which in this case is US$96b. The last step is to then divide the equity value by the number of shares outstanding. Compared to the current share price of US$60.3, the company appears quite undervalued at a 48% 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.

總價值是未來十年的現金流總和加上貼現的終端價值,得出總股本價值,在本例中為960億美元。最後一步是將股權價值除以流通股數量。與目前60.3美元的股價相比,該公司的估值似乎相當低,較目前的股價有48%的折讓。然而,估值是不精確的工具,更像是一臺望遠鏡--移動幾度,就會到達另一個星系。一定要記住這一點。

dcf
NYSE:D Discounted Cash Flow February 6th 2023
紐約證券交易所:D貼現現金流2023年2月6日

Important Assumptions

重要假設

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. Part of investing is coming up with your own evaluation of a company's future performance, so try the calculation yourself and check your own 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 6.8%, 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.

上述計算在很大程度上取決於兩個假設。第一個是貼現率,另一個是現金流。投資的一部分是你自己對一家公司未來業績的評估,所以你自己試一試計算,檢查你自己的假設。DCF也沒有考慮一個行業可能的週期性,也沒有考慮一家公司未來的資本要求,因此它沒有給出一家公司潛在業績的全貌。鑑於我們將Dominion Energy視為潛在股東,股權成本被用作貼現率,而不是佔債務的資本成本(或加權平均資本成本,WACC)。在這個計算中,我們使用了6.8%,這是基於槓桿率為0.800的測試值。貝塔係數是衡量一隻股票相對於整個市場的波動性的指標。我們的貝塔係數來自全球可比公司的行業平均貝塔係數,強制限制在0.8到2.0之間,這是一個穩定業務的合理範圍。

SWOT Analysis for Dominion Energy

Dominion Energy的SWOT分析

Strength
強度
  • Debt is well covered by earnings.
  • 盈利很好地彌補了債務。
  • Dividend is in the top 25% of dividend payers in the market.
  • 股息是市場上排名前25%的股息支付者。
  • Dividend information for D.
  • D的股利信息。
Weakness
軟肋
  • Earnings declined over the past year.
  • 在過去的一年裏,公司的收益有所下降。
  • Shareholders have been diluted in the past year.
  • 在過去的一年裏,股東被稀釋了。
Opportunity
機會
  • Annual earnings are forecast to grow for the next 4 years.
  • 預計未來4年的年收入將會增長。
  • Trading below our estimate of fair value by more than 20%.
  • 交易價格比我們估計的公允價值低20%以上。
Threat
威脅
  • Debt is not well covered by operating cash flow.
  • 運營現金流無法很好地覆蓋債務。
  • Dividends are not covered by earnings.
  • 股息不包括在收益中。
  • Annual earnings are forecast to grow slower than the American market.
  • 據預測,該公司的年收入增速將低於美國市場。
  • Is D well equipped to handle threats?
  • D是否做好了應對威脅的準備?

Looking Ahead:

展望未來:

Valuation is only one side of the coin in terms of building your investment thesis, and it 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. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. Why is the intrinsic value higher than the current share price? For Dominion Energy, there are three fundamental items you should further examine:

就構建你的投資論點而言,估值只是硬幣的一面,理想情況下,它不會是你為一家公司仔細審查的唯一分析。用貼現現金流模型不可能獲得萬無一失的估值。相反,它應該被視為“什麼假設需要成立才能讓這隻股票被低估或高估”的指南。例如,如果終端價值增長率稍有調整,可能會極大地改變整體結果。為什麼內在價值高於當前股價?對於Dominion Energy,您應該進一步檢查三個基本項目:

  1. Risks: Consider for instance, the ever-present spectre of investment risk. We've identified 5 warning signs with Dominion Energy (at least 2 which are potentially serious) , and understanding them should be part of your investment process.
  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!
  1. 風險例如,考慮一下一直存在的投資風險幽靈。我們已經確定了5個警告信號與道明能源(至少2個可能是嚴重的),並瞭解他們應該是你的投資過程的一部分。
  2. 未來收益:D的增長率與同行和更廣泛的市場相比如何?通過與我們的免費分析師增長預期圖表互動,更深入地挖掘分析師對未來幾年的共識數字。
  3. 其他高質量替代產品:你喜歡一個好的全能運動員嗎?瀏覽我們的高質量股票互動列表,瞭解您可能會錯過的其他股票!

PS. Simply Wall St updates its DCF calculation for every American stock every day, so if you want to find the intrinsic value of any other stock just search here.

PS.Simply Wall St.每天更新每隻美國股票的貼現現金流計算,所以如果你想找出任何其他股票的內在價值,只需搜索此處。

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.
This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. 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.

對這篇文章有什麼反饋嗎?擔心內容嗎? 保持聯繫直接與我們聯繫。或者,也可以給編輯組發電子郵件,地址是implywallst.com。
本文由Simply Wall St.撰寫,具有概括性。我們僅使用不偏不倚的方法提供基於歷史數據和分析師預測的評論,我們的文章並不打算作為財務建議。它不構成買賣任何股票的建議,也沒有考慮你的目標或你的財務狀況。我們的目標是為您帶來由基本面數據驅動的長期重點分析。請注意,我們的分析可能不會將最新的對價格敏感的公司公告或定性材料考慮在內。Simply Wall St.對上述任何一隻股票都沒有持倉。

譯文內容由第三人軟體翻譯。


以上內容僅用作資訊或教育之目的,不構成與富途相關的任何投資建議。富途竭力但無法保證上述全部內容的真實性、準確性和原創性。
    搶先評論