Duke Energy Corp
F:D2MN

Watchlist Manager
Duke Energy Corp Logo
Duke Energy Corp
F:D2MN
Watchlist
Price: 101.14 EUR 1.91% Market Closed
Market Cap: 78.1B EUR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+16%
5Y
+31%
10Y
+34%
Operating Income
+
3Y
+38%
5Y
+49%
10Y
+57%
Net Income
+
3Y
+29%
5Y
+146%
10Y
+103%

Earnings Waterfall
Duke Energy Corp

Revenue
31.7B USD
Cost of Revenue
-9.1B USD
Gross Profit
22.6B USD
Operating Expenses
-14B USD
Operating Income
8.6B USD
Other Expenses
-3.7B USD
Net Income
4.9B USD

Income Statement
Duke Energy Corp

Rotate your device to view
Income Statement
Currency: USD
Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
760
770
842
965
1 097
1 238
1 289
1 350
1 330
1 410
1 384
1 338
1 282
1 215
1 211
1 110
381
879
769
723
632
692
666
661
685
704
739
738
741
743
735
749
751
777
803
815
840
849
840
851
859
864
893
1 081
1 244
1 385
1 533
1 510
1 543
1 580
1 603
1 630
1 529
1 621
1 621
1 618
1 527
1 613
1 688
1 750
1 916
1 856
1 864
1 898
1 986
2 010
2 042
2 061
2 094
2 122
2 146
2 201
2 204
2 212
2 224
2 174
2 097
2 081
2 099
2 158
2 207
2 241
2 257
2 279
2 439
2 535
2 674
2 845
3 014
3 111
3 208
3 306
3 384
3 456
0
0
Revenue
18 415
N/A
46 116
+150%
56 277
+22%
55 530
-1%
15 860
-71%
18 527
+17%
20 062
+8%
21 629
+8%
18 021
-17%
21 544
+20%
20 682
-4%
20 214
-2%
19 596
-3%
20 241
+3%
21 225
+5%
19 172
-10%
6 906
-64%
12 589
+82%
10 218
-19%
10 469
+2%
10 607
+1%
12 022
+13%
12 085
+1%
12 494
+3%
12 720
+2%
13 022
+2%
13 285
+2%
13 105
-1%
13 207
+1%
13 182
0%
12 866
-2%
12 754
-1%
12 731
0%
13 013
+2%
13 387
+3%
13 937
+4%
14 272
+2%
14 341
+0%
14 588
+2%
14 606
+0%
14 529
-1%
14 496
0%
14 539
+0%
17 297
+19%
17 912
+4%
21 892
+22%
23 332
+7%
22 827
-2%
22 756
0%
23 121
+2%
23 812
+3%
23 990
+1%
22 509
-6%
23 727
+5%
23 608
-1%
23 696
+0%
22 371
-6%
21 683
-3%
21 307
-2%
21 400
+0%
22 743
+6%
22 334
-2%
22 676
+2%
22 582
0%
23 565
+4%
23 971
+2%
24 059
+0%
24 205
+1%
24 521
+1%
24 549
+0%
24 779
+1%
25 091
+1%
25 079
0%
24 865
-1%
24 413
-2%
24 194
-1%
23 868
-1%
23 567
-1%
23 904
+1%
24 134
+1%
24 621
+2%
25 482
+3%
26 288
+3%
27 179
+3%
28 768
+6%
28 665
0%
28 679
+0%
28 831
+1%
29 060
+1%
29 455
+1%
30 049
+2%
30 209
+1%
30 357
+0%
30 935
+2%
31 271
+1%
31 659
+1%
Gross Profit
Cost of Revenue
(6 986)
(35 743)
(46 230)
(46 340)
(5 360)
(7 838)
(9 391)
(10 905)
(8 479)
(10 916)
0
(5 897)
(9 225)
(12 906)
(15 519)
(15 441)
(9)
(3 465)
(582)
(326)
(339)
(211)
(563)
(555)
(557)
(1 262)
(2 018)
(2 044)
(613)
(3 239)
(3 227)
(4 090)
(433)
(3 617)
(3 626)
(3 711)
(381)
(3 680)
(3 742)
(3 721)
(348)
(3 573)
(3 567)
(4 824)
(5 797)
(6 774)
(7 571)
(7 340)
(7 332)
(7 641)
(7 799)
(7 927)
(7 917)
(7 870)
(7 771)
(7 746)
(7 496)
(7 081)
(6 864)
(6 767)
(6 890)
(6 964)
(7 051)
(6 945)
(6 982)
(7 264)
(7 310)
(7 368)
(7 528)
(7 475)
(7 529)
(7 566)
(7 453)
(7 163)
(6 854)
(6 718)
(6 511)
(6 584)
(6 670)
(6 699)
(6 960)
(7 539)
(8 206)
(9 108)
(10 058)
(10 438)
(10 395)
(10 202)
(9 679)
(9 571)
(9 759)
(9 845)
(9 771)
(9 677)
(9 407)
(9 092)
Gross Profit
11 429
N/A
10 373
-9%
10 047
-3%
9 190
-9%
10 500
+14%
10 689
+2%
10 671
0%
10 724
+0%
9 542
-11%
10 628
+11%
0
N/A
14 317
N/A
10 371
-28%
7 335
-29%
5 706
-22%
3 731
-35%
6 897
+85%
9 124
+32%
9 636
+6%
10 143
+5%
10 268
+1%
11 811
+15%
11 522
-2%
11 939
+4%
12 163
+2%
11 760
-3%
11 267
-4%
11 061
-2%
12 594
+14%
9 943
-21%
9 639
-3%
8 664
-10%
12 298
+42%
9 396
-24%
9 761
+4%
10 226
+5%
13 891
+36%
10 661
-23%
10 846
+2%
10 885
+0%
14 181
+30%
10 923
-23%
10 972
+0%
12 473
+14%
12 115
-3%
15 118
+25%
15 761
+4%
15 487
-2%
15 424
0%
15 480
+0%
16 013
+3%
16 063
+0%
14 592
-9%
15 857
+9%
15 837
0%
15 950
+1%
14 875
-7%
14 602
-2%
14 443
-1%
14 633
+1%
15 853
+8%
15 370
-3%
15 625
+2%
15 637
+0%
16 583
+6%
16 707
+1%
16 749
+0%
16 837
+1%
16 993
+1%
17 074
+0%
17 250
+1%
17 525
+2%
17 626
+1%
17 702
+0%
17 559
-1%
17 476
0%
17 357
-1%
16 983
-2%
17 234
+1%
17 435
+1%
17 661
+1%
17 943
+2%
18 082
+1%
18 071
0%
18 710
+4%
18 227
-3%
18 284
+0%
18 629
+2%
19 381
+4%
19 884
+3%
20 290
+2%
20 364
+0%
20 586
+1%
21 258
+3%
21 864
+3%
22 567
+3%
Operating Income
Operating Expenses
(7 706)
(6 787)
(6 499)
(6 594)
(7 534)
(7 825)
(7 983)
(8 035)
(7 135)
(8 332)
(9 837)
(6 450)
(7 152)
(4 022)
(10 840)
(8 950)
(5 562)
(6 580)
(7 623)
(8 395)
(8 871)
(10 153)
(9 609)
(9 721)
(9 665)
(9 128)
(8 475)
(8 542)
(10 067)
(7 474)
(7 305)
(6 141)
(9 665)
(6 679)
(6 922)
(7 158)
(10 857)
(7 582)
(7 720)
(7 762)
(11 077)
(7 729)
(7 680)
(8 923)
(8 548)
(11 023)
(11 276)
(10 669)
(10 155)
(9 967)
(10 405)
(10 502)
(9 679)
(10 549)
(10 563)
(10 497)
(9 721)
(9 654)
(9 476)
(9 503)
(10 660)
(10 125)
(10 277)
(10 385)
(10 704)
(10 820)
(11 069)
(11 326)
(11 817)
(11 921)
(11 946)
(12 005)
(11 921)
(11 884)
(11 805)
(11 723)
(11 654)
(11 357)
(11 545)
(11 765)
(11 820)
(12 026)
(12 032)
(11 860)
(12 286)
(11 549)
(11 638)
(11 826)
(12 262)
(12 488)
(12 549)
(12 698)
(12 646)
(12 933)
(13 464)
(13 982)
Depreciation & Amortization
(1 262)
(1 364)
(1 435)
(1 485)
(1 506)
(1 658)
(1 699)
(1 747)
(1 675)
(1 795)
0
(1 384)
(1 750)
(2 231)
(2 693)
(2 599)
(1 123)
(1 520)
(1 502)
(1 538)
(1 545)
(1 705)
(1 700)
(1 732)
(1 746)
(1 726)
(1 705)
(1 663)
(1 670)
(1 671)
(1 660)
(1 660)
(1 656)
(1 698)
(1 717)
(1 732)
(1 786)
(1 784)
(1 795)
(1 803)
(1 806)
(1 831)
(1 869)
(2 080)
(2 145)
(2 470)
(2 603)
(2 609)
(2 668)
(2 763)
(2 917)
(3 033)
(2 969)
(3 088)
(3 116)
(3 102)
(3 053)
(3 069)
(3 069)
(3 114)
(3 294)
(3 298)
(3 343)
(3 424)
(3 527)
(3 635)
(3 773)
(3 912)
(4 074)
(4 196)
(4 312)
(4 459)
(4 548)
(4 589)
(4 650)
(4 681)
(4 705)
(4 600)
(4 657)
(4 705)
(4 762)
(4 793)
(4 823)
(4 857)
(5 086)
(4 863)
(4 959)
(5 013)
(5 253)
(5 413)
(5 489)
(5 652)
(5 793)
(5 918)
(6 092)
(6 202)
Operations Maintenance
(3 991)
(940)
(802)
(703)
(3 304)
(3 780)
(3 838)
(3 712)
(3 496)
(3 906)
0
(2 839)
(3 313)
(4 125)
(5 019)
(5 018)
(2 533)
(3 267)
(3 360)
(3 480)
(3 420)
(3 634)
(3 480)
(3 365)
(3 324)
(3 360)
(3 404)
(3 460)
(3 351)
(3 377)
(3 348)
(3 315)
(3 313)
(3 401)
(3 497)
(3 573)
(3 825)
(3 806)
(3 821)
(3 806)
(3 770)
(3 636)
(3 539)
(4 327)
(4 787)
(5 681)
(6 207)
(5 955)
(5 673)
(5 701)
(5 709)
(5 716)
(5 506)
(5 833)
(5 859)
(5 876)
(5 539)
(5 529)
(5 458)
(5 492)
(6 224)
(5 897)
(5 987)
(6 003)
(5 944)
(5 940)
(6 043)
(6 151)
(6 463)
(6 418)
(6 308)
(6 208)
(6 066)
(5 986)
(5 846)
(5 744)
(5 612)
(5 438)
(5 554)
(5 679)
(5 703)
(5 849)
(5 806)
(5 607)
(5 734)
(5 248)
(5 256)
(5 360)
(5 609)
(5 678)
(5 623)
(5 620)
(5 387)
(5 507)
(5 842)
(6 195)
Purchased Fuel Power Gas
(2 022)
(4 040)
(3 791)
(3 906)
(2 191)
(1 839)
(1 896)
(2 038)
(1 465)
(2 091)
0
(3 444)
(1 576)
(1 925)
(2 317)
(388)
(1 579)
0
0
(1 485)
(3 372)
(2 839)
(3 808)
(3 981)
(3 946)
(3 392)
(2 711)
(2 767)
(4 407)
(1 769)
(1 638)
(502)
(4 011)
(895)
(1 020)
(1 158)
(4 544)
(1 297)
(1 403)
(1 451)
(4 797)
(1 560)
(1 568)
(1 669)
(651)
(1 728)
(1 183)
(829)
(540)
(222)
(497)
(515)
0
(501)
(493)
(406)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
(431)
(443)
(471)
(500)
(533)
(548)
(550)
(538)
(499)
(540)
(9 837)
1 217
(513)
4 259
(811)
(945)
(327)
(1 793)
(2 761)
(1 892)
(534)
(1 975)
(621)
(643)
(649)
(650)
(655)
(652)
(639)
(657)
(659)
(664)
(685)
(685)
(688)
(695)
(702)
(695)
(701)
(702)
(704)
(702)
(704)
(847)
(965)
(1 144)
(1 283)
(1 276)
(1 274)
(1 281)
(1 282)
(1 238)
(1 204)
(1 127)
(1 095)
(1 113)
(1 129)
(1 056)
(949)
(897)
(1 142)
(930)
(947)
(958)
(1 233)
(1 245)
(1 253)
(1 263)
(1 280)
(1 307)
(1 326)
(1 338)
(1 307)
(1 309)
(1 309)
(1 298)
(1 337)
(1 319)
(1 334)
(1 381)
(1 355)
(1 384)
(1 403)
(1 396)
(1 466)
(1 438)
(1 423)
(1 453)
(1 400)
(1 397)
(1 437)
(1 426)
(1 466)
(1 508)
(1 530)
(1 585)
Operating Income
3 723
N/A
3 586
-4%
3 548
-1%
2 596
-27%
2 966
+14%
2 864
-3%
2 688
-6%
2 689
+0%
2 407
-10%
2 296
-5%
10 845
+372%
7 867
-27%
3 219
-59%
3 313
+3%
(5 134)
N/A
(5 219)
-2%
1 335
N/A
2 544
+91%
2 013
-21%
1 748
-13%
1 397
-20%
1 658
+19%
1 913
+15%
2 218
+16%
2 498
+13%
2 632
+5%
2 792
+6%
2 519
-10%
2 527
+0%
2 469
-2%
2 334
-5%
2 523
+8%
2 633
+4%
2 717
+3%
2 839
+4%
3 068
+8%
3 034
-1%
3 079
+1%
3 126
+2%
3 123
0%
3 104
-1%
3 194
+3%
3 292
+3%
3 550
+8%
3 567
+0%
4 095
+15%
4 485
+10%
4 818
+7%
5 269
+9%
5 513
+5%
5 608
+2%
5 561
-1%
4 913
-12%
5 308
+8%
5 274
-1%
5 453
+3%
5 154
-5%
4 948
-4%
4 967
+0%
5 130
+3%
5 193
+1%
5 245
+1%
5 348
+2%
5 252
-2%
5 879
+12%
5 887
+0%
5 680
-4%
5 511
-3%
5 176
-6%
5 153
0%
5 304
+3%
5 520
+4%
5 705
+3%
5 818
+2%
5 754
-1%
5 753
0%
5 703
-1%
5 626
-1%
5 689
+1%
5 670
0%
5 841
+3%
5 917
+1%
6 050
+2%
6 211
+3%
6 424
+3%
6 678
+4%
6 646
0%
6 803
+2%
7 119
+5%
7 396
+4%
7 741
+5%
7 666
-1%
7 940
+4%
8 325
+5%
8 400
+1%
8 585
+2%
Pre-Tax Income
Interest Income Expense
(923)
(946)
(935)
(935)
(857)
(1 086)
(990)
(1 033)
(906)
(1 070)
(1 233)
(1 295)
(1 133)
(395)
(420)
(144)
(67)
(555)
(400)
(480)
(154)
(603)
(539)
(516)
(253)
(523)
(669)
(794)
(585)
(891)
(803)
(715)
(428)
(705)
(714)
(720)
(422)
(627)
(606)
(594)
(384)
(691)
(728)
(926)
(742)
(1 246)
(1 411)
(1 389)
(1 256)
(1 458)
(1 471)
(1 502)
(1 248)
(1 514)
(1 524)
(1 532)
(1 274)
(1 549)
(1 632)
(1 771)
(1 710)
(1 850)
(1 837)
(1 775)
(1 617)
(1 944)
(1 976)
(1 994)
(1 770)
(1 972)
(1 988)
(2 030)
(1 872)
(2 049)
(4 073)
(4 153)
(3 981)
(4 147)
(2 188)
(2 145)
(1 961)
(2 136)
(2 123)
(2 139)
(2 102)
(2 423)
(2 580)
(2 734)
(2 674)
(3 001)
(3 097)
(3 225)
(3 097)
(3 471)
(3 554)
(3 583)
Non-Reccuring Items
202
0
61
57
(332)
(143)
(203)
(532)
(1 672)
(3 749)
(3 762)
0
(480)
(242)
(232)
(249)
(15)
0
0
0
0
0
0
0
0
0
0
(82)
(98)
(85)
(85)
(417)
(420)
(418)
(1 069)
(697)
(726)
(565)
81
(182)
(335)
(736)
(727)
(674)
(666)
(249)
(641)
(391)
(399)
(497)
(93)
(92)
(81)
15
(1)
(111)
(106)
(102)
(95)
12
9
204
195
(2)
(254)
(408)
(575)
(488)
(491)
(351)
(183)
(49)
4
6
(51)
(165)
(1 150)
(1 093)
(1 164)
(1 272)
(341)
(553)
(407)
(199)
(412)
(204)
(190)
(292)
(49)
(37)
(105)
3
(14)
(19)
29
34
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
9
45
0
143
196
185
0
175
125
743
(75)
709
835
468
203
387
250
(26)
(5)
24
56
58
60
57
37
48
15
30
17
0
256
2
14
11
19
4
(9)
(6)
32
27
32
31
84
85
87
92
10
46
53
53
30
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
147
163
195
213
129
64
70
50
148
181
178
159
147
147
125
69
90
113
125
217
84
253
275
309
(4)
311
317
264
(13)
180
205
254
31
353
341
379
68
396
405
372
61
348
321
370
43
388
365
288
97
277
319
373
169
330
313
261
106
302
298
324
242
349
383
419
258
473
468
477
158
428
407
380
260
361
409
432
267
532
523
634
452
598
584
433
168
451
484
530
371
616
636
669
365
624
640
656
Pre-Tax Income
3 149
N/A
2 803
-11%
2 869
+2%
1 931
-33%
1 906
-1%
1 699
-11%
1 574
-7%
1 219
-23%
(23)
N/A
(2 199)
-9 461%
6 224
N/A
6 916
+11%
1 753
-75%
2 998
+71%
(5 536)
N/A
(4 800)
+13%
1 268
N/A
2 811
+122%
2 573
-8%
1 953
-24%
1 530
-22%
1 695
+11%
1 899
+12%
1 985
+5%
2 236
+13%
2 444
+9%
2 496
+2%
1 965
-21%
1 891
-4%
1 730
-9%
1 688
-2%
1 693
+0%
1 831
+8%
1 977
+8%
1 414
-28%
2 030
+44%
2 210
+9%
2 285
+3%
3 020
+32%
2 730
-10%
2 465
-10%
2 119
-14%
2 149
+1%
2 314
+8%
2 234
-3%
3 015
+35%
2 830
-6%
3 357
+19%
3 795
+13%
3 920
+3%
4 450
+14%
4 432
0%
3 763
-15%
4 185
+11%
4 115
-2%
4 124
+0%
3 910
-5%
3 599
-8%
3 538
-2%
3 694
+4%
3 734
+1%
3 948
+6%
4 089
+4%
3 894
-5%
4 266
+10%
4 008
-6%
3 597
-10%
3 506
-3%
3 073
-12%
3 258
+6%
3 540
+9%
3 821
+8%
4 097
+7%
4 136
+1%
2 039
-51%
1 867
-8%
839
-55%
918
+9%
2 860
+212%
2 887
+1%
3 991
+38%
3 826
-4%
4 104
+7%
4 306
+5%
4 078
-5%
4 502
+10%
4 360
-3%
4 307
-1%
4 767
+11%
4 974
+4%
5 175
+4%
5 113
-1%
5 194
+2%
5 459
+5%
5 515
+1%
5 692
+3%
Net Income
Tax Provision
(1 150)
(981)
(992)
(620)
(611)
(655)
(603)
(473)
94
869
879
710
(507)
(951)
(923)
(1 263)
(375)
(939)
(833)
(656)
(450)
(481)
(582)
(576)
(712)
(795)
(810)
(638)
(616)
(573)
(583)
(695)
(758)
(805)
(744)
(801)
(890)
(897)
(973)
(880)
(752)
(622)
(644)
(684)
(623)
(932)
(874)
(1 049)
(1 205)
(1 214)
(1 340)
(1 377)
(1 225)
(1 694)
(1 746)
(1 706)
(1 256)
(1 144)
(1 063)
(1 158)
(1 156)
(1 296)
(1 370)
(1 219)
(1 308)
(1 145)
(918)
(722)
(428)
(342)
(383)
(403)
(519)
(561)
(104)
(21)
236
222
(130)
(115)
(268)
(209)
(287)
(355)
(300)
(536)
(541)
(425)
(438)
(461)
(482)
(603)
(590)
(605)
(584)
(597)
Income from Continuing Operations
1 999
1 822
1 877
1 311
1 295
1 044
971
746
71
(1 330)
7 103
7 626
1 246
2 047
(6 459)
(6 063)
893
1 872
1 740
1 297
1 080
1 214
1 317
1 409
1 524
1 649
1 686
1 327
1 275
1 157
1 105
998
1 073
1 172
670
1 229
1 320
1 388
2 047
1 850
1 713
1 497
1 505
1 630
1 611
2 083
1 956
2 308
2 590
2 706
3 110
3 055
2 538
2 491
2 369
2 418
2 654
2 455
2 475
2 536
2 578
2 652
2 719
2 675
2 958
2 863
2 679
2 784
2 645
2 916
3 157
3 418
3 578
3 575
1 935
1 846
1 075
1 140
2 730
2 772
3 723
3 617
3 817
3 951
3 778
3 966
3 819
3 882
4 329
4 513
4 693
4 510
4 604
4 854
4 931
5 095
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
(1)
1
3
4
0
(8)
(7)
(10)
(5)
(4)
(3)
(3)
(5)
(6)
(8)
(8)
(10)
(8)
(14)
(14)
(10)
(9)
(9)
(11)
(15)
(16)
(7)
(6)
(5)
(5)
(13)
(15)
(17)
(16)
(18)
(18)
(14)
(14)
(10)
(5)
(6)
(5)
12
22
31
117
120
177
218
224
275
295
298
275
334
329
315
275
155
95
101
58
(20)
(33)
(89)
(94)
(59)
(90)
(102)
(104)
(103)
Net Income (Common)
1 884
N/A
1 809
-4%
1 864
+3%
1 299
-30%
1 021
-21%
864
-15%
811
-6%
630
-22%
(1 338)
N/A
(1 251)
+7%
7 092
N/A
7 580
+7%
1 481
-80%
2 038
+38%
(6 415)
N/A
(6 911)
-8%
1 812
N/A
1 304
-28%
1 352
+4%
2 077
+54%
1 863
-10%
1 862
0%
1 800
-3%
1 644
-9%
1 500
-9%
1 608
+7%
1 666
+4%
1 274
-24%
1 362
+7%
1 241
-9%
1 166
-6%
1 060
-9%
1 075
+1%
1 176
+9%
678
-42%
1 239
+83%
1 320
+7%
1 386
+5%
2 043
+47%
1 845
-10%
1 706
-8%
1 490
-13%
1 499
+1%
1 621
+8%
1 768
+9%
2 107
+19%
2 002
-5%
2 412
+20%
2 665
+10%
1 934
-27%
2 204
+14%
2 474
+12%
1 883
-24%
2 844
+51%
2 778
-2%
2 436
-12%
2 816
+16%
2 646
-6%
2 612
-1%
2 856
+9%
2 152
-25%
2 174
+1%
2 351
+8%
2 129
-9%
3 059
+44%
2 963
-3%
2 777
-6%
2 905
+5%
2 666
-8%
2 946
+11%
3 266
+11%
3 511
+8%
3 707
+6%
3 706
0%
2 069
-44%
2 007
-3%
1 270
-37%
1 324
+4%
2 892
+118%
2 993
+3%
3 802
+27%
3 667
-4%
3 809
+4%
3 826
+0%
2 444
-36%
2 391
-2%
1 264
-47%
1 094
-13%
2 735
+150%
3 069
+12%
4 189
+36%
4 202
+0%
4 402
+5%
4 668
+6%
4 753
+2%
4 934
+4%
EPS (Diluted)
7.3
N/A
6.85
-6%
6.7
-2%
4.67
-30%
3.65
-22%
2.88
-21%
2.69
-7%
2.08
-23%
-4.44
N/A
-3.96
+11%
22.23
N/A
23.37
+5%
4.59
-80%
6.19
+35%
-19.96
N/A
-21.5
-8%
5.6
N/A
4.06
-28%
3.46
-15%
4.93
+42%
4.7
-5%
4.4
-6%
4.26
-3%
3.89
-9%
3.55
-9%
3.8
+7%
3.94
+4%
3.01
-24%
3.22
+7%
2.9
-10%
2.71
-7%
2.44
-10%
2.49
+2%
2.69
+8%
1.53
-43%
2.8
+83%
3
+7%
3.12
+4%
4.61
+48%
4.15
-10%
3.84
-7%
3.35
-13%
3.37
+1%
2.31
-31%
3.07
+33%
2.98
-3%
2.8
-6%
3.41
+22%
3.77
+11%
2.73
-28%
3.11
+14%
3.49
+12%
2.66
-24%
4.01
+51%
4.01
N/A
3.54
-12%
4.05
+14%
3.84
-5%
3.78
-2%
4.13
+9%
3.11
-25%
3.1
0%
3.35
+8%
3.04
-9%
4.37
+44%
4.22
-3%
3.94
-7%
4.06
+3%
3.77
-7%
4.05
+7%
4.48
+11%
4.81
+7%
5.09
+6%
5.03
-1%
2.81
-44%
2.74
-2%
1.71
-38%
1.72
+1%
3.76
+119%
3.91
+4%
4.94
+26%
4.76
-4%
4.94
+4%
4.96
+0%
3.17
-36%
3.1
-2%
1.63
-47%
1.41
-13%
3.54
+151%
3.98
+12%
5.42
+36%
5.43
+0%
5.69
+5%
6.02
+6%
6.11
+1%
6.34
+4%

See Also

Summary
D2MN intrinsic value, competitors valuation, and company profile.
DCF Valuation
D2MN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
D2MN stock valuation using valuation multiples.
Wall Street Estimates
D2MN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
D2MN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 308,200+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.