On 12 Nov 2026 our base value for DTE Energy is $116.50 a share, 16.3% below its $139.20 close; 0 of 1 valuation methods put it above the price.
| Method | Value | vs price | Basis |
|---|---|---|---|
| Discounted cash flow | — | — | the free cash flow base is -6.78% of market cap (floor 1%) — the terminal value carries the answer, not the cash flows |
| Exit multiple (P/E) | $116.50 | -16.3% | earnings per share $7.70 valued at 17.66× (the stock's own median P/E) in 5 years, discounted back |
| Sum of the parts | — | — | no sum of the parts: this run holds no segment disclosure for the name |
| Price to sales | — | — | not reached: the cash-flow or earnings methods produced an anchor, so this fallback was not run |
| Tangible book | — | — | used only for lenders, where book value is the business |
| Price to FFO (REITs) | — | — | used only for REITs |
Each working is rebuilt by code from the valuation's own figures and checked against the published value.
Earnings per share grow on the same fading path as the DCF:
| Year | Growth | Earnings per share |
|---|---|---|
| Now | — | $7.70 |
| Year 1 | 5.70% | $8.14 |
| Year 2 | 4.89% | $8.54 |
| Year 3 | 4.32% | $8.91 |
| Year 4 | 3.93% | $9.26 |
| Year 5 | 3.65% | $9.60 |
| Earnings per share in year 5 | $9.60 |
| Exit P/E (the stock's own median P/E) | 17.66× |
| Value in 5 years = earnings × P/E | $169.48 |
| Discounted at 7.79% over 5 years: ÷ 1.4548 | $116.50 |
The base value is the average of the methods kept in it:
| Method | Value |
|---|---|
| Exit multiple (P/E) | $116.50 |
One method is kept, so the base value is its value: $116.50
Base value $116.50 a share
One-year price simulation: a 10% chance the price is below $117.79 and a 10% chance it is above $185.75 in a year; a 64% chance it is higher than today's $139.20, from 17.68% volatility. The simulation assumes the price drifts up at our discount rate of 7.79% a year.
| Week | Price | Base value |
|---|---|---|
| 2 Oct 2026 | $124.45 | $91.43 |
| 9 Oct 2026 | $126.90 | $91.77 |
| 16 Oct 2026 | $129.73 | $93.53 |
| 23 Oct 2026 | $131.89 | $93.89 |
| 30 Oct 2026 | $135.49 | $95.44 |
| 6 Nov 2026 | $135.08 | $117.93 |
| 12 Nov 2026 | $139.20 | $116.50 |
Data as of 12 Nov 2026; financials to 30 Sep 2026. Sources: company filings via EODHD, SEC EDGAR, US Treasury. How these values are computed. Not investment advice.
Run a full Desk Run on DTE · DTE Energy company page · Call and put prices