US · DTW
DTE Energy Company JR SUB DB 2017 E
- Sector
- Utilities · Regulated Electric
- Headquarters
- Detroit, MI 48226-1279
- Website
- dteenergy.com
Price · as of 2025-12-31
$21.71
Market cap 3.99B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $78.67 | +262.37% |
| Intrinsic Value(DCF) | $35.11 | +61.72% |
| Graham-Dodd Method(GD) | $22.01 | +1.36% |
| Graham Formula(GF) | $239.83 | +1,004.69% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $16.03 | $50.30 | |||
| 2012 | $13.45 | $24.91 | |||
| 2013 | $14.47 | $66.12 | |||
| 2014 | $21.38 | $175.58 | |||
| 2015 | $16.06 | $0.00 | |||
| 2016 | $17.32 | $52.41 | |||
| 2017 | $22.40 | $164.22 | |||
| 2018 | $17.19 | $53.75 | $35.17 | $23.45 | $126.07 |
| 2019 | $18.63 | $55.71 | $0.00 | $25.26 | $0.00 |
| 2020 | $19.74 | $67.93 | $0.00 | $30.43 | $15.59 |
| 2021 | $19.78 | $73.94 | $0.00 | $0.00 | $177.56 |
| 2022 | $19.38 | $59.35 | $339.17 | $18.17 | $196.03 |
| 2023 | $22.09 | $55.75 | $13.16 | $23.12 | $0.00 |
| 2024 | $20.87 | $67.35 | $12.45 | $22.03 | $40.78 |
| 2025 | $22.37 | $78.67 | $9.72 | $22.00 | $239.83 |
AI valuation
Our deep-learning model estimates DTE Energy Company JR SUB DB 2017 E's (DTW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $78.67
- Current price
- $21.71
- AI upside
- +262.37%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$35.11
+61.72% upside
Graham-Dodd
$22.01
+1.36% upside
Graham Formula
$239.83
+1,004.69% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| DTW | DTE Energy Company JR SUB… | $21.71 | 3.99B | +262% | +62% | +1% | +1,005% | 3.17 | 0.38 | 0.29 | 7.81 | 74.09 | 0.46 | 84.94% | 15.01% | 9.24% | 12.16% | 6.09% | 2.84% | 2.16 | 2.25 | 0.80 | 0.44 | 6.64 | 428.00% | 2695.00% | 2160.00% | -21.64% | 0.63 | -2.73% | 18.81% | 59.70% | 18.81% | 13.02 | -30.84 | 1.95 | 0.62 |
| AEE | Ameren Corporation | $113.28 | 31.31B | -19% | -59% | -71% | +9% | 20.97 | 2.28 | 3.47 | 13.63 | 99.69 | 2.35 | 29.58% | 23.03% | 16.55% | 11.41% | 5.79% | 3.13% | 1.48 | 2.61 | 0.66 | 0.31 | 5.36 | 2104.00% | 1543.00% | -5294.00% | -2.54% | 0.86 | -2.42% | 2.51% | 52.70% | 2.51% | 24.86 | -64.98 | 5.72 | 0.96 |
| ATO | Atmos Energy Corporation | $186.79 | 30.9B | -29% | -64% | -65% | -17% | 22.59 | 2.00 | 5.76 | 15.17 | 244.86 | 2.12 | 52.37% | 33.17% | 25.49% | 9.32% | 5.93% | 4.43% | 0.69 | 9.09 | 0.67 | 0.43 | 3.82 | 922.00% | 1291.00% | 2564.00% | -5.58% | 1.50 | -7.09% | 2.05% | 46.20% | 2.05% | 23.19 | -23.93 | 7.69 | 1.62 |
| AWK | American Water Works Comp… | $136.03 | 26.55B | -23% | -49% | -78% | -27% | 23.77 | 2.44 | 5.14 | 15.20 | 413.33 | 2.73 | 43.33% | 36.56% | 21.61% | 10.50% | 5.78% | 3.20% | 1.47 | 3.06 | 0.46 | 0.38 | 5.70 | 575.00% | 974.00% | 3157.00% | -4.04% | 0.43 | -4.20% | 2.40% | 57.00% | 2.40% | 22.43 | -39.51 | 8.20 | 0.94 |
| CMS | CMS Energy Corporation | $78.07 | 23.92B | -12% | -57% | -81% | -4% | 21.91 | 2.57 | 2.75 | 13.11 | 364.84 | 2.57 | 60.91% | 20.22% | 12.54% | 12.33% | 5.31% | 2.81% | 2.07 | 2.19 | 0.98 | 0.55 | 5.75 | 601.00% | 1363.00% | 14522.00% | -6.77% | 0.63 | -6.09% | 2.83% | 61.90% | 2.83% | 24.20 | -26.30 | 4.89 | 0.89 |
| ES | Eversource Energy | $76.21 | 28.62B | -2% | -52% | -86% | +28% | 16.31 | 1.70 | 2.04 | 10.71 | 16.17 | 2.31 | 30.13% | 22.06% | 12.49% | 10.84% | 6.10% | 2.74% | 1.87 | 2.40 | 0.65 | 0.29 | 5.59 | 10088.00% | 1383.00% | -9806.00% | -0.16% | 0.53 | -0.10% | 3.99% | 65.00% | 3.99% | 19.32 | -1280.46 | 4.26 | 0.76 |
| FE | FirstEnergy Corp. | $51.16 | 29.55B | -7% | -9% | — | -16% | 23.14 | 2.35 | 1.95 | 12.85 | 655.73 | 4.27 | 54.77% | 18.77% | 8.42% | 10.18% | 6.07% | 2.35% | 2.16 | 2.49 | 0.57 | 0.40 | 6.15 | 353.00% | 1201.00% | -1176.00% | -3.42% | 0.70 | -2.64% | 3.45% | 79.90% | 3.45% | 19.90 | -56.11 | 3.74 | 0.81 |
| FTS | Fortis Inc. | $57.50 | 29.18B | -31% | -56% | -83% | -42% | 21.52 | 1.77 | 3.47 | 12.98 | 435.69 | 4.41 | 72.30% | 28.69% | 14.78% | 8.24% | 5.04% | 2.64% | 1.45 | 2.36 | 0.51 | 0.27 | 5.82 | 494.00% | 575.00% | 6257.00% | -5.15% | 0.54 | -3.77% | 2.07% | 44.50% | 2.07% | 21.89 | -35.20 | 6.28 | 0.87 |
| OKLO | Oklo Inc. | $62.95 | 9.84B | — | — | — | — | -35.30 | 10.36 | — | -45.15 | -59.44 | 10.36 | 0.00% | — | — | -68.01% | 537.39% | -49.64% | 0.01 | — | 43.47 | 43.02 | 1.82 | 5938.00% | — | 14092.00% | -1.49% | -7.19 | 394.30% | 0.00% | 0.00% | 3.32% | -44.92 | -61.22 | — | 50.16 |
| PPL | PPL Corporation | $38.98 | 29.29B | -47% | -55% | -77% | -40% | 24.31 | 1.93 | 3.17 | 12.74 | 72.94 | 2.33 | 39.05% | 23.57% | 13.06% | 8.14% | 5.37% | 2.73% | 1.30 | 2.64 | 0.86 | 0.63 | 4.96 | 3333.00% | 685.00% | 20129.00% | -4.89% | 0.58 | -4.40% | 2.77% | 67.30% | 2.77% | 22.02 | -33.50 | 5.19 | 1.00 |
About DTE Energy Company JR SUB DB 2017 E
DTE Energy Co. operates as a diversified energy company, which engages in the development and management of energy-related businesses and services. It operates through the following segments: Electric, Gas, DTE Vantage, Energy Trading, and Corporate and Other. The Electric segment consists of generation, purchase, distribution, and sale of electricity to residential, commercial, and industrial customers in southeastern Michigan. The Gas segment is involved in the purchase, storage, transportation, distribution, and sale of natural gas to residential, commercial, and industrial customers throughout Michigan, and the sale of storage and transportation capacity. The DTE Vantage segment focuses on projects that deliver energy and utility-type products and services to industrial, commercial, and institutional customers, produce reduced emissions fuel, and sell electricity and pipeline-quality gas from renewable energy projects. The Energy Trading segment covers energy marketing and trading operations. The Corporate and Other segment includes various holding company activities, holds certain non-utility debt, and holds certain investments, as well as funds supporting regional development and economic growth. The company was founded in January 1995 and is headquartered in Detroit, MI.
- CEO
- None
- Employees
- 9.95K
- Beta
- 0.50
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($35.11 ÷ $21.71) − 1 = +61.72% (DCF, example).