Duke Energy Corp
LSE:0ID1

Watchlist Manager
Duke Energy Corp Logo
Duke Energy Corp
LSE:0ID1
Watchlist
Price: 119.17 USD -1.09% Market Closed
Market Cap: $85B

Relative Value

The Relative Value of one 0ID1 stock under the Base Case scenario is 214.81 USD. Compared to the current market price of 119.17 USD, Duke Energy Corp is Undervalued by 45%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

0ID1 Relative Value
Base Case
214.81 USD
Undervaluation 45%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

0ID1 Competitors Multiples
Duke Energy Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Duke Energy Corp
LSE:0ID1
94.8B USD 3 19.2 11 20.5
US
Nextera Energy Inc
NYSE:NEE
184.1B USD 6.7 27 18.3 34.1
ES
Iberdrola SA
MAD:IBE
122.1B EUR 2.7 22.4 9.9 18.2
IT
Enel SpA
MIL:ENEL
95.2B EUR 0.8 9.5 5.6 7.7
US
Southern Co
NYSE:SO
98.7B USD 3.4 22.1 12.1 21.6
US
Constellation Energy Corp
NASDAQ:CEG
83.1B USD 3.3 30.3 18.1 25.5
US
American Electric Power Company Inc
NASDAQ:AEP
64.6B USD 3 17.6 12.3 20.5
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
US
Exelon Corp
NASDAQ:EXC
45.4B USD 1.8 15.8 10.4 17.9
US
Xcel Energy Inc
NASDAQ:XEL
44.8B USD 3.2 23.4 13.8 29.7
US
Entergy Corp
NYSE:ETR
43.1B USD 3.4 24.1 12.1 21.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Duke Energy Corp
LSE:0ID1
Average EV/EBITDA: 12.4
11
8%
1.4
US
Nextera Energy Inc
NYSE:NEE
18.3
14%
1.3
ES
Iberdrola SA
MAD:IBE
9.9
-2%
N/A
IT
Enel SpA
MIL:ENEL
5.6
7%
0.8
US
Southern Co
NYSE:SO
12.1
8%
1.5
US
Constellation Energy Corp
NASDAQ:CEG
18.1
7%
2.6
US
American Electric Power Company Inc
NASDAQ:AEP
12.3
12%
1
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
US
Exelon Corp
NASDAQ:EXC
10.4
9%
1.2
US
Xcel Energy Inc
NASDAQ:XEL
13.8
15%
0.9
US
Entergy Corp
NYSE:ETR
12.1
13%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Duke Energy Corp
LSE:0ID1
Average EV/EBIT: 21.7
20.5
9%
2.3
US
Nextera Energy Inc
NYSE:NEE
34.1
19%
1.8
ES
Iberdrola SA
MAD:IBE
18.2
0%
N/A
IT
Enel SpA
MIL:ENEL
7.7
7%
1.1
US
Southern Co
NYSE:SO
21.6
11%
2
US
Constellation Energy Corp
NASDAQ:CEG
25.5
13%
2
US
American Electric Power Company Inc
NASDAQ:AEP
20.5
14%
1.5
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Exelon Corp
NASDAQ:EXC
17.9
10%
1.8
US
Xcel Energy Inc
NASDAQ:XEL
29.7
22%
1.4
US
Entergy Corp
NYSE:ETR
21.3
19%
1.1