Dominion Energy Inc
DAbove valueHeld by 2 superinvestors.
SEC 10-K · fundamentals
Business quality
as of 2025-12-31- Revenue growth
- +16.5%
- Net margin
- 18.1%
- ROE
- 10.3%
- FCF margin
- —
Valuation · value band
Above fair value
Zero-growth floor
$27
Central IV
$18
Optimistic top
$27
Dominion Energy Inc (D): A conservative value band $27 / sh (zero-growth floor to growth-capped optimistic top); central read about $18. Today’s price sits above that band (price $70 as of 2026-07-20).
The middle figure is the main read. The right end is the optimistic case under the same conservative caps — not an absolute ceiling.
- Recent earnings are below the multi-year average, so the band uses the lower run-rate.
Revenue growth 0% (history declining, capped at zero) · moat 0 yr · discount 14.5% · Zero-growth downside $27
Price as of 2026-07-20 · yahoo · DGS10 4.5% @ 2026-07-17.
Method & numbers
A conservative intrinsic-value band (zero-growth floor to growth-capped DCF) plus a tangible asset floor — not investment advice, not a buy/sell signal, and not a price target.
Owner-earnings DCF $16.71 – $20.49 · Greenwald zero-growth $27.19 · zero-growth base $27.19 · reproduction $27.19
Moat Below asset base · terminal value 26% of present value · owner-earnings yield 4% vs 10Y 4.5%.
Graham earnings-power value (normalized NOPAT)$-22.33 – $-15.27 / sh
Normalized NOPAT = average operating margin over the years shown × latest-year revenue × (1 − normalized tax); then + D&A − maintenance capex (write A). Unlevered (pre-interest, attributable to all capital). Capitalized at the 9–11% rate band (read as a WACC proxy). Enterprise → equity bridge applied: + cash − total debt.
Years: 2025, 2024, 2023, 2022, 2021
v1 simplifications: Maintenance capex unavailable → degraded to the v1 simplification (maintenance capex = D&A, so the depreciation add-back nets to zero). Share-based compensation is left as a real expense (not added back).
Buffett owner-earnings value$17.83 – $20.57 / sh
Owner earnings = average net income + average D&A − maintenance capex (zero-growth floor; no ΔNWC). Levered (starts from net income, already after interest — an equity-holder stream). Capitalized at the 13.0–15.0% band (9–11% base + 4.0pp leverage premium). No enterprise→equity bridge: the capitalized result is already equity value (subtracting debt would double-count interest).
Years: 2025, 2024, 2023, 2022, 2021
v1 simplifications: Maintenance capex or D&A unavailable → degraded to normalized net income (= average net income over the years shown). One-time items are not separately normalized (multi-year averaging smooths them partially). Share-based compensation is left as a real expense (not added back); see the SBC/OE disclosure. Capitalized at the 9–11% base band plus a 4.0pp leverage premium (cost of equity rises with leverage — MM Proposition II). Net debt is about 20.2 years of owner earnings, adding 4.0pp of cost-of-equity risk premium.
Reproduction value = tangible net assets $23.26B = $27.19 / sh. Tangible net assets = shareholders' equity − goodwill − intangibles, ÷ diluted shares (no R&D history to capitalize).
Moat reading: Franchise test compares earnings power (EPV) against reproduction value on both AV_conservative (tangible + capitalized R&D) and AV_reproduction (conservative + acquired-reset proxy). Both must clear the franchise multiple for a moat signal; near it, a commodity; below it, value destruction. A directional reading, not a verdict.
Growth value gated to zero — no moat or ROIIC ≤ WACC, so no growth value is credited.
Window FY 2025, 2024, 2023, 2022, 2021 · discount band 9%–11% · normalized tax 14% (Average effective tax rate over 5 year(s), capped at the statutory 21%.) · diluted shares.
Baseline 9%–11%, net debt ≈ 20.2 years of owner earnings → +4.0pp cost-of-equity premium → effective 13.0%–15.0%.
Owner-earnings DCF: growth g₁ 0% (history declining → capped at 0) · OE FY 2025, 2024, 2023, 2022, 2021 · Discount band: 13.05%–16.00% (DGS10 +4.5% to a 12% strict end, each +4.00pp for leverage premium, as of 2026-07-17). No enterprise→equity bridge: owner earnings already flow to shareholders (post-interest), so no net cash is added and no debt subtracted — matching the engine owner-earnings lamp.
What the price is betting
Today's price pencils in about 28.2% a year in owner-earnings for the next few years. Revenue actually grew 1.9% a year.
The market wants it well ahead of its own track record.
Even when the value band is low-confidence: use this to see what the price assumes — not as a cheapness confirmation.
SEC 13F · holders
Superinvestors Holding This Security
2 holders · $1.20B combined · this quarter +0 opened / -1 exited
- Value$1.20BWeight (prev→now)0.7% → 0.7% ▼
- Value$331,108Weight (prev→now)0.0% → 0.0% ▼
SEC 13F · notes
Written summary
Written summary
Dominion Energy Inc (D) is held by 2 of the superinvestors tracked on Compounder, with a combined $1.20B in reported 13F value. The largest position belongs to Dodge & Cox, where it makes up 0.7% of the portfolio.
Other notable holders by value include Jim Cullen (0.0% of its book).
Over the latest quarter, 0 of the tracked filers opened a new position in D, 0 added to existing ones, 2 trimmed, and 1 sold out entirely.
Holder counts and values reflect the most recent SEC Form 13F filings, through the quarter ended 2026-03-31. Source: SEC EDGAR. A 13F shows only long US-listed positions and can lag the real portfolio by up to 45 days, so this is disclosed long ownership, not a complete picture.
SEC 13F · co-ownership
Also held by these investors
Investors holding Dominion Energy Inc (D) also commonly hold →
- Johnson Controls InternationJCI2 holders
- Rtx CorpRTX2 holders
- Microsoft CorpMSFT2 holders
- Cvs Health CorpCVS2 holders
- Comcast Corp-Class ACMCSA2 holders
- The Cigna GroupCI2 holders
See which stocks look cheap against a conservative value band. Browse all valued stocks
Sources· SEC EDGAR 13F as of 2026-03-31 · filed 2026-05-15
Educational data only — not investment advice. 13F positions are self-reported and can lag up to 45 days.
Stay Updated
New-quarter 13F moves and valuation updates, to your inbox.