SRE Sempra
Utilities
Price
$84.27
Intrinsic value
$0.24
Buy price
$0.19
Discount
-34728.2%
DCF walkthrough
Near-term growth (g1)0.00%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $5,416,000,000.00
- Total debt
- $36,664,000,512.00
- Cash & STI
- $48,000,000.00
- Shares out.
- 655,945,000
Overvalued
Intrinsic value$0.24
Buy price (with MOS)$0.19
Current price$84.27
Discount to intrinsic value-34715.9%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 8.4%
- Current ROE
- 5.8%
- Minimum ROE
- 5.8%
Debt quality
LEVERAGED- Debt / Equity
- 1.16x
Moat proxy
WEAK_PROXYCash-flow reliability
OK- Operating CF / Net income
- 2.39x
Technical chart
Confluence: DOWNTREND (1/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(cfCAGR,revenueCAGR)+trough_adj
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 99.6%
- Public economic interest
- 75.3%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.