← Back to Stock Screener← Stock Screener

ZYBERNO

Stock Report

Updated Sep 2, 2026

DTE ENERGY CO (DTW)

Utilities • NYSE

$19.27

Professional Investment Analysis

ZYBERNO SCORE →

Is it a great business? Is it getting better?

33.0/100

WEAK BUSINESS

DTE ENERGY CO (DTW) scores 33/100 — weak fundamentals with mixed indicators requiring careful analysis before acting.

📊 How is the Zyberno Score calculated? +

The Zyberno Score answers one question: "Is this a quality business worth owning?" It's a 0-100 investment grade that evaluates business fundamentals across four critical dimensions, based on principles from Warren Buffett, Benjamin Graham, Peter Lynch, and Charlie Munger.

The 4 Core Categories (25 points each):

1. PROFITABILITY (25 pts)

Metrics: ROE, ROIC, Net Margin, Operating Margin
Thresholds: ROE >20% excellent • ROIC >20% excellent • Net Margin >20% excellent • Operating Margin >25% excellent

2. FINANCIAL STRENGTH (25 pts)

Metrics: Debt-to-Equity, Current Ratio, Interest Coverage, Altman Z-Score
Thresholds: D/E <0.3 excellent • Current Ratio >2.5 excellent • Interest Coverage >10x excellent • Altman Z >3.0 safe

3. CASH FLOW QUALITY (25 pts)

Metrics: Free Cash Flow, OCF vs Net Income, FCF Margin
Thresholds: Positive & growing FCF excellent • OCF/NI >1.2x excellent (cash earnings exceed accounting)

4. GROWTH & CONSISTENCY (25 pts)

Metrics: Revenue Growth, Net Income Growth, FCF Growth, Piotroski F-Score
Thresholds: Growth via log-linear regression • Piotroski 8-9 excellent, 6-7 good

Score Interpretation:

75-100

GREAT BUSINESS

65-74

GOOD BUSINESS

50-64

AVERAGE BUSINESS

30-49

WEAK BUSINESS

0-29

POOR BUSINESS

→ View full DTW quality analysis & detailed breakdown

VALUATION SIGNAL

MARGIN OF SAFETY

Is this stock cheap or expensive relative to what the business has historically generated for owners?

Margin of Safety unavailable — insufficient data for the owner-earnings DCF.

BRINA GAP ↗

Is the market underestimating or overestimating what this business is capable of going forward?

-18.7%

Market Overestimates

💰 How is Margin of Safety calculated? +

Margin of Safety measures how much discount or premium you're paying relative to a stock's intrinsic value. It's Benjamin Graham's core principle: the larger the margin, the lower your downside risk.

Formula: (Intrinsic Value − Current Price) ÷ Intrinsic Value × 100%

How We Calculate Intrinsic Value (DCF Method):

Step 1: Calculate current Owner Earnings (OCF − Maintenance CapEx)

Step 2: Calculate company-specific growth rate using log-linear regression on 16 quarters of Owner Earnings

Step 3: Project 10 years forward using the calculated growth rate

Step 4: Discount each year's cash flow to present value using 10% discount rate

Step 5: Calculate terminal value using 3% perpetual growth rate

Step 6: Sum all discounted cash flows = Intrinsic Value

What The Percentages Mean:

+50% or more

EXCELLENT — Very undervalued

+25% to +50%

GOOD — Attractive discount

0% to +25%

FAIR — Reasonable value

0% to -25%

CAUTION — Slight premium

-25% or worse

POOR — Overvalued

"Price is what you pay, value is what you get." — Warren Buffett

→ View full DTW valuation analysis · → View full DTW Brina Gap analysis

📈 How is Brina Gap calculated? +

Brina Gap measures the difference between the growth a business can fundamentally sustain and the growth the market is already pricing in.

Formula: Fundamental Growth Rate − Market-Implied Growth Rate

The Two Components:

Fundamental Growth Rate = ROIC × Reinvestment Rate

What the business can sustainably grow at based on how much it reinvests and what return it earns on that capital. Grounded in historical financials.

Market-Implied Growth Rate = Reverse DCF

The growth rate the current Enterprise Value implicitly assumes. Calculated by back-solving a 10-year DCF model (10% WACC, 3% terminal growth) until the present value of projected cash flows equals EV.

What The Gap Means:

Gap > +5% Market Underestimates — potential upside

+2% to +5% Slight Underestimate

-2% to +2% Fairly Priced — market consensus matches fundamentals

-5% to -2% Slight Overestimate

Gap < -5% Market Overestimates — price embeds optimism fundamentals don't support

A positive gap (market underestimates) combined with a positive Margin of Safety is the strongest combined signal — the business is both cheap historically and forward economics are stronger than the price suggests.

Critical Financial Health Indicators

Return on Equity (Profitability):AVERAGE (10.4%)

Debt-to-Equity (Solvency Risk):GOOD (0.35x)

Operating Margin (Operational Efficiency):AVERAGE (13.1%)

Return on Capital (Capital Efficiency):CRITICAL (4.3%)

📊 Valuation Trilogy

Three interconnected metrics for complete valuation analysis

Click any metric for full methodology and detailed analysis

Zyberno's Verdict

DTE ENERGY CO (DTW) stock report — Zyberno Score 33/100 (WEAK BUSINESS). Full financial analysis on Zyberno.

According to Zyberno's DCF model, DTE ENERGY CO (DTW) shows a Brina Gap of -18.7%, which weakens the case: based on the company's ROIC (4.3%) and reinvestment rate (-100.6%), the business can fundamentally grow at -4.3% — but the current enterprise value implies the market expects 14.4%.

DIVISION I: EXECUTIVE SUMMARY

A. Market Valuation

Market Price & Capitalization (2)

Current Price:19.27

Market Cap:$28.07B

Valuation Multiples (4)

P/E Ratio:

3.17x

📊 Click to view full DTW P/E analysis →

P/B Ratio:2.28x

P/S Ratio:1.70x

Peg Ratio:-999.00x

Enterprise Metrics (2)

Enterprise Value:$53.57B

Ev Ebitda Ratio:13.28x

Price Action & Momentum (3)

12-1 Momentum:

-8.1% (42th pctile)

📈 Click to view full DTW Momentum analysis →

Momentum Percentile:42 / 100

% of 52-Week High:12.4%

B. Profitability Assessment

Return Metrics (7)

ROE:

10.4%

📊 Click to view full DTW ROE analysis →

ROA:2.4%

Roic:

4.3%

📊 Click to view full DTW ROIC analysis →

Reinvestment Rate:-100.6%

Fundamental Growth Rate (g):-4.3%

Market-Implied Growth Rate:14.4%

Brina Gap:

-18.7%

☷ Click to view full DTW Brina Gap analysis →

Margin Analysis (3)

Operating Margin Ttm:13.1%

Net Margin Ttm:7.7%

Ebitda Margin:24.4%

TTM Performance (2)

Operating Margin Ttm:13.1%

Net Margin Ttm:7.7%

Yield Metrics (2)

Earnings Yield:$30.49

Dividend Yield:3.9%

C. Log-Linear Regression Growth Trends

Earnings Surprise (SUE) (3)

Earnings Surprise (SUE):

-1.61

📊 Click to view full DTW Earnings Surprise analysis →

EPS Surprise vs Expected:-48.0%

Latest Earnings Filed:2026-04-30

Revenue Growth (Linear) (1)

Revenue Growth Rate (Linear):-0.8%

Earnings Growth (Linear) (1)

Net Income Growth Rate (Linear):20.9%

Cash Flow Growth (Linear) (1)

Operating Cash Flow Growth Rate (Linear):22.9%

Operating Growth (Linear) (1)

Operating Income Growth Rate (Linear):10.8%

D. Financial Stability

Liquidity Ratios (3)

Current Ratio:0.95x

Quick Ratio:0.95x

Cash Ratio:0.05x

Leverage Analysis (3)

Debt To Equity Ttm:0.35x

Debt-to-Equity Ratio:0.35x

Debt To Ebitda:6.38x

Coverage Ratios (2)

Interest Coverage Ratio:2.16x

Times Interest Earned:2.16

Capital Structure (4)

Working Capital:-218,000,000.00

Cash And Cash Equivalents:238,000,000.00

Long Term Debt:$25.20B

Net Debt:$25.51B

DIVISION II: FINANCIAL STATEMENTS ANALYSIS

A. Income Statement Analysis

Revenue Components (2)

Revenue TTM: $16.52B

Linear Growth: -75.0%

📊 Click to view full DTW Revenue analysis & methodology →

Cost Of Revenue Ttm:$0.00

Profitability Breakdown (2)

$0.00

Operating income TTM: $2.16B

Linear Growth: 10.8%

📊 Click to view full DTW Operating Income analysis & methodology →

Bottom Line Performance (3)

Net income TTM: $1.26B

Linear Growth: 20.9%

📊 Click to view full DTW Net Income analysis & methodology →

Income Before Tax:$1.31B

Ebitda Ttm:4,034,000,000.00

Operating Expenses (5)

Operating Expenses:14,353,000,000.00

R And D Expense:0.00

Sga Expense:0.00

Income Tax Expense:$48.00M

Interest Expense:1,099,000,000.00

Expense Ratios (3)

R And D To Revenue Percentage:0.0%

Sga To Revenue Percentage:0.0%

Ebitda Margin:24.4%

B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$55.11B

Current Assets:$4.39B

Ppe Net:34,418,000,000.00

Goodwill:1,993,000,000.00

Intangible Assets:$183.00M

Liability Structure (4)

Total Liabilities:42,780,000,000.00

Current Liabilities:4,610,000,000.00

Long Term Debt:$25.20B

Short Term Debt:$539.00M

Equity & Capital (3)

Equity:$12.33B

Retained Earnings:$5.49B

Common Stock:6,872,000,000.00

Working Capital Items (3)

Accounts Receivable:1,916,000,000.00

Inventory:0.00

Accounts Payable:1,628,000,000.00

Special Items (2)

Contract Liabilities:165,000,000.00

Stock Based Compensation:0.00

C. Cash Flow Analysis

Operating Activities (2)

Operating cash flow TTM: $3.30B

Linear Growth: 22.9%

$0.00

Investment Activities (1)

Investing Cash Flow:-$1.31B

Financing Activities (3)

Financing Cash Flow:$436.00M

Dividends Paid Ttm:1,122,000,000.00

Stock Repurchase:0.00

Capital Transactions (3)

Common Stock Issuance:0.00

Long Term Debt Issuance:$1.58B

Long Term Debt Repayments:$16.00M

Non-Cash Items (1)

Depreciation Amortization Ttm:1,872,000,000.00

DIVISION III: OPERATIONAL METRICS

A. Per Share Analysis

Earnings Per Share (3)

EPS (Basic TTM):6.09

Eps diluted TTM: $6.08

Linear Growth: 19.3%

📊 Click to view full DTW EPS analysis & methodology →

Earnings Per Share Ttm:$0.87

Revenue & Cash Per Share (2)

Sales Per Share Ttm:11.34

Operating Cash Flow Per Share:$2.34

Book Value & Capital (2)

Book Value Per Share:$8.46

Cash Per Share:0.16

Dividend Policy (1)

Dividend Payout Ratio:68.91x

B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:0.31x

Working Capital Turnover Ttm:-999.00x

Receivables Management (2)

Receivables Turnover Ttm:8.62x

Days Sales Outstanding Ttm:42.35

Inventory Management (2)

Inventory Turnover Ttm:-999.00x

Days Inventory Outstanding Ttm:-999.00

Payables & Cash Cycle (2)

Days Payable Outstanding:35.98

Cash Conversion Cycle:-992.63

C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:0.00

Quality Score:75.00

Market Metrics (2)

Beta:0.00x

Volatility Category:unknown

DIVISION IV: INVESTMENT ANALYSIS

A. Value Investment Framework

Damodaran Growth Analysis (4)

Reinvestment Rate:-100.6%

Fundamental Growth Rate (g):-4.3%

Market-Implied Growth Rate:14.4%

Brina Gap:

-18.7%

☷ Click to view full DTW Brina Gap analysis →

B. Log-Linear Regression Growth Analysis

Growth Rates (Log-Linear Regression) (3)

Revenue Growth Rate (Linear):-0.8%

Net Income Growth Rate (Linear):20.9%

Operating Income Growth Rate (Linear):10.8%

Cash Flow Growth Rates (1)

Operating Cash Flow Growth Rate (Linear):22.9%

Other Growth Rates (1)

Book Value Growth Rate (Linear):9.1%

C. Company Profile & Context

Corporate Information (6)

Symbol:DTW

Company Name:DTE ENERGY CO

Sector:Utilities

Industry:Electric Utilities

Exchange:NYSE

Country:United States

Market Classification (3)

Market Cap Category:N/A

Price Category:medium

Volume Category:N/A

Share Structure (3)

Shares Outstanding:1.46B

Shares Outstanding Basic:207.00M

Shares Outstanding Diluted:208.00M

Data Processing Info (3)

Processing Version:v3.0

Last Updated:2026-09-02 02:31:17 UTC

Data Timestamp:2026-08-24T03:33:35.112302