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?

Dominion Energy, Inc. 有机会吗?”s(纽约证券交易所代码:D)48% 被低估?
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,我们将简单介绍一种估值方法,该方法用于评估Dominion Energy,Inc.(纽约证券交易所代码:D)作为投资机会的吸引力,方法是将预期的未来现金流折现为今天的价值。我们的分析将采用贴现现金流(DCF)模型。不要被行话吓跑了,它背后的数学实际上是相当简单的。

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.

我们要提醒的是,对一家公司进行估值的方法有很多种,与贴现现金流一样,每种方法在某些情况下都有优缺点。对于那些热衷于学习股票分析的人来说,这里的Simply Wall St.分析模型可能会让你感兴趣。

See our latest analysis for Dominion Energy

查看我们对Dominion Energy的最新分析

Step By Step Through The Calculation

一步一步地计算

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.

我们将使用两阶段贴现现金流模型,顾名思义,该模型考虑了两个增长阶段。第一阶段通常是一个较高的成长期,接近终值,在第二个“稳定增长”阶段捕捉到。首先,我们需要估计未来十年的现金流。在可能的情况下,我们使用分析师的估计,但当这些估计不可用时,我们会根据上次估计或报告的价值推断先前的自由现金流(FCF)。我们假设,自由现金流萎缩的公司将减缓收缩速度,而自由现金流增长的公司在这段时间内的增长速度将放缓。我们这样做是为了反映出,增长在最初几年往往比后来几年放缓得更多。

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:

贴现现金流就是这样一种想法,即未来的一美元不如现在的一美元,所以我们将这些未来现金流的价值贴现到以今天的美元计算的估计价值:

10-year free cash flow (FCF) forecast

10年自由现金流(FCF)预测

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
杠杆式FCF(百万美元) --27.9亿美元 --23.9亿美元 --7.65亿美元 17亿美元 26.5亿美元 37.1亿美元 47.6亿美元 57.4亿美元 66亿美元 73.4亿美元
增长率预估来源 分析师x3 分析师x2 分析师x1 分析师x1 Est@55.88% Est@39.74% Est@28.44% Est@20.53% Est@14.99% Est@11.11%
现值(美元,百万)贴现@6.8% -260万美元 --210万美元 --628美元 130万美元 19万美元 250万美元 3万美元 340万美元 360万美元 380万美元

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

(“EST”=Simply Wall St.预估的FCF成长率)
10年期现金流现值(PVCF)=140亿美元

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%.

在计算了最初10年内未来现金流的现值后,我们需要计算终止值,它考虑了第一阶段之后的所有未来现金流。出于一些原因,使用了一个非常保守的增长率,不能超过一个国家的国内生产总值增长率。在这种情况下,我们使用了10年期政府债券收益率的5年平均值(2.1%)来估计未来的增长。与10年“增长”期一样,我们使用6.8%的权益成本将未来现金流贴现至当前价值。

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

终端值(TV)=FCF2032×(1+g)?(r-g)=73亿美元×(1+2.1%)?(6.8%-2.1%)=1,580亿美元

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

终值现值(PVTV)=TV/(1+r)10=1,580亿美元?(1+6.8%)10=810亿美元

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.

总价值是未来十年的现金流总和加上贴现的终端价值,得出总股本价值,在本例中为960亿美元。最后一步是将股权价值除以流通股数量。与目前60.3美元的股价相比,该公司的估值似乎相当低,较目前的股价有48%的折让。然而,估值是不精确的工具,更像是一台望远镜--移动几度,就会到达另一个星系。一定要记住这一点。

dcf
NYSE:D Discounted Cash Flow February 6th 2023
纽约证券交易所:D贴现现金流2023年2月6日

Important Assumptions

重要假设

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.

上述计算在很大程度上取决于两个假设。第一个是贴现率,另一个是现金流。投资的一部分是你自己对一家公司未来业绩的评估,所以你自己试一试计算,检查你自己的假设。DCF也没有考虑一个行业可能的周期性,也没有考虑一家公司未来的资本要求,因此它没有给出一家公司潜在业绩的全貌。鉴于我们将Dominion Energy视为潜在股东,股权成本被用作贴现率,而不是占债务的资本成本(或加权平均资本成本,WACC)。在这个计算中,我们使用了6.8%,这是基于杠杆率为0.800的测试值。贝塔系数是衡量一只股票相对于整个市场的波动性的指标。我们的贝塔系数来自全球可比公司的行业平均贝塔系数,强制限制在0.8到2.0之间,这是一个稳定业务的合理范围。

SWOT Analysis for Dominion Energy

Dominion Energy的SWOT分析

Strength
强度
  • Debt is well covered by earnings.
  • 盈利很好地弥补了债务。
  • Dividend is in the top 25% of dividend payers in the market.
  • 股息是市场上排名前25%的股息支付者。
  • Dividend information for D.
  • D的股利信息。
Weakness
软肋
  • Earnings declined over the past year.
  • 在过去的一年里,公司的收益有所下降。
  • Shareholders have been diluted in the past year.
  • 在过去的一年里,股东被稀释了。
Opportunity
机会
  • Annual earnings are forecast to grow for the next 4 years.
  • 预计未来4年的年收入将会增长。
  • Trading below our estimate of fair value by more than 20%.
  • 交易价格比我们估计的公允价值低20%以上。
Threat
威胁
  • Debt is not well covered by operating cash flow.
  • 运营现金流无法很好地覆盖债务。
  • 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.
  • 据预测,该公司的年收入增速将低于美国市场。
  • Is D well equipped to handle threats?
  • D是否做好了应对威胁的准备?

Looking Ahead:

展望未来:

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:

就构建你的投资论点而言,估值只是硬币的一面,理想情况下,它不会是你为一家公司仔细审查的唯一分析。用贴现现金流模型不可能获得万无一失的估值。相反,它应该被视为“什么假设需要成立才能让这只股票被低估或高估”的指南。例如,如果终端价值增长率稍有调整,可能会极大地改变整体结果。为什么内在价值高于当前股价?对于Dominion Energy,您应该进一步检查三个基本项目:

  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. 风险例如,考虑一下一直存在的投资风险幽灵。我们已经确定了5个警告信号与道明能源(至少2个可能是严重的),并了解他们应该是你的投资过程的一部分。
  2. 未来收益:D的增长率与同行和更广泛的市场相比如何?通过与我们的免费分析师增长预期图表互动,更深入地挖掘分析师对未来几年的共识数字。
  3. 其他高质量替代产品:你喜欢一个好的全能运动员吗?浏览我们的高质量股票互动列表,了解您可能会错过的其他股票!

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.每天更新每只美国股票的贴现现金流计算,所以如果你想找出任何其他股票的内在价值,只需搜索此处。

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.

对这篇文章有什么反馈吗?担心内容吗? 保持联系直接与我们联系。或者,也可以给编辑组发电子邮件,地址是implywallst.com。
本文由Simply Wall St.撰写,具有概括性。我们仅使用不偏不倚的方法提供基于历史数据和分析师预测的评论,我们的文章并不打算作为财务建议。它不构成买卖任何股票的建议,也没有考虑你的目标或你的财务状况。我们的目标是为您带来由基本面数据驱动的长期重点分析。请注意,我们的分析可能不会将最新的对价格敏感的公司公告或定性材料考虑在内。Simply Wall St.对上述任何一只股票都没有持仓。

译文内容由第三方软件翻译。


以上内容仅用作资讯或教育之目的,不构成与富途相关的任何投资建议。富途竭力但不能保证上述全部内容的真实性、准确性和原创性。
    抢沙发