Duke Energy Corp
NYSE:DUK

Watchlist Manager
Duke Energy Corp Logo
Duke Energy Corp
NYSE:DUK
Watchlist
Price: 115.7 USD -3.85%
Market Cap: 89.8B USD

Relative Value

The Relative Value of one DUK stock under the Base Case scenario is 213.14 USD. Compared to the current market price of 115.7 USD, Duke Energy Corp is Undervalued by 46%.

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.

DUK Relative Value
Base Case
213.14 USD
Undervaluation 46%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
28
Median 3Y
2.5
Median 5Y
2.6
Industry
1.7
Forward
2.8
vs History
76
vs Industry
25
Median 3Y
21.2
Median 5Y
23.5
Industry
15.2
Forward
18.3
vs History
42
vs Industry
40
Median 3Y
8.2
Median 5Y
7.5
Industry
7
vs History
87
vs Industry
8
Median 3Y
28.7
Median 5Y
29.4
Industry
14.2
vs History
3
vs Industry
32
Median 3Y
1.5
Median 5Y
1.4
Industry
1.4
vs History
3
vs Industry
21
Median 3Y
5.2
Median 5Y
5.2
Industry
2.8
Forward
5.4
vs History
7
vs Industry
43
Median 3Y
7.8
Median 5Y
7.6
Industry
7.5
vs History
22
vs Industry
35
Median 3Y
11.6
Median 5Y
11.2
Industry
10.5
Forward
11.3
vs History
53
vs Industry
25
Median 3Y
21.2
Median 5Y
21.2
Industry
15.1
Forward
19.2
vs History
49
vs Industry
32
Median 3Y
16.9
Median 5Y
14.6
Industry
11
vs History
vs Industry
0
Median 3Y
-54.4
Median 5Y
-69.2
Industry
17.1
vs History
3
vs Industry
40
Median 3Y
0.9
Median 5Y
0.8
Industry
0.9

Multiples Across Competitors

DUK Competitors Multiples
Duke Energy Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Duke Energy Corp
NYSE:DUK
90.7B USD 2.9 19.4 11.6 20.7
US
Nextera Energy Inc
NYSE:NEE
142.7B USD 5.6 25.9 16.7 30.1
ES
Iberdrola SA
MAD:IBE
95.1B EUR 2.1 19.6 8.6 16.2
US
Southern Co
NYSE:SO
96.5B USD 3.5 21 12.3 21.4
US
Constellation Energy Corp
NASDAQ:CEG
90.9B USD 3.8 24.2 13.6 22.3
IT
Enel SpA
MIL:ENEL
78.1B EUR 1.1 11.1 6.3 9.8
US
American Electric Power Company Inc
NASDAQ:AEP
54.3B USD 2.8 18.3 12.2 21.5
FR
Electricite de France SA
PAR:EDF
29.3B EUR 0.2 -1.6 -3.7 -2.2
US
Exelon Corp
NASDAQ:EXC
44B USD 1.9 16.3 10.8 19
US
Xcel Energy Inc
NASDAQ:XEL
39.4B USD 2.9 20.5 12.8 28.7
US
PG&E Corp
NYSE:PCG
37.7B USD 1.5 16 9.8 18.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Duke Energy Corp
NYSE:DUK
Average EV/EBITDA: 11.5
11.6
7%
1.7
US
Nextera Energy Inc
NYSE:NEE
16.7
19%
0.9
ES
Iberdrola SA
MAD:IBE
8.6
0%
N/A
US
Southern Co
NYSE:SO
12.3
7%
1.8
US
Constellation Energy Corp
NASDAQ:CEG
13.6
-5%
N/A
IT
Enel SpA
MIL:ENEL
6.3
7%
0.9
US
American Electric Power Company Inc
NASDAQ:AEP
12.2
11%
1.1
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.7 N/A N/A
US
Exelon Corp
NASDAQ:EXC
10.8
9%
1.2
US
Xcel Energy Inc
NASDAQ:XEL
12.8
14%
0.9
US
PG&E Corp
NYSE:PCG
9.8
11%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Duke Energy Corp
NYSE:DUK
Average EV/EBIT: 20.8
20.7
10%
2.1
US
Nextera Energy Inc
NYSE:NEE
30.1
23%
1.3
ES
Iberdrola SA
MAD:IBE
16.2
2%
8.1
US
Southern Co
NYSE:SO
21.4
8%
2.7
US
Constellation Energy Corp
NASDAQ:CEG
22.3
4%
5.6
IT
Enel SpA
MIL:ENEL
9.8
7%
1.4
US
American Electric Power Company Inc
NASDAQ:AEP
21.5
13%
1.7
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -2.2 N/A N/A
US
Exelon Corp
NASDAQ:EXC
19
10%
1.9
US
Xcel Energy Inc
NASDAQ:XEL
28.7
22%
1.3
US
PG&E Corp
NYSE:PCG
18.2
15%
1.2