
Duke Energy Corp
NYSE:DUK

Intrinsic Value
The intrinsic value of one
DUK
stock under the Base Case scenario is
157.63
USD.
Compared to the current market price of 120.33 USD,
Duke Energy Corp
is
Undervalued by 24%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Duke Energy Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Duke Energy Corp
Balance Sheet Decomposition
Duke Energy Corp
Current Assets | 12.8B |
Cash & Short-Term Investments | 475m |
Receivables | 4.6B |
Other Current Assets | 7.7B |
Non-Current Assets | 174.7B |
Long-Term Investments | 357m |
PP&E | 126.1B |
Intangibles | 19.3B |
Other Non-Current Assets | 28.9B |
Free Cash Flow Analysis
Duke Energy Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Duke Energy Corp
Revenue
|
30.9B
USD
|
Cost of Revenue
|
-9.7B
USD
|
Gross Profit
|
21.3B
USD
|
Operating Expenses
|
-12.9B
USD
|
Operating Income
|
8.3B
USD
|
Other Expenses
|
-3.7B
USD
|
Net Income
|
4.7B
USD
|
DUK Profitability Score
Profitability Due Diligence
Duke Energy Corp's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Score
Duke Energy Corp's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
DUK Solvency Score
Solvency Due Diligence
Duke Energy Corp's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Score
Duke Energy Corp's solvency score is 34/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DUK Price Targets Summary
Duke Energy Corp
According to Wall Street analysts, the average 1-year price target for
DUK
is 126.43 USD
with a low forecast of 112.11 USD and a high forecast of 141.75 USD.
Dividends
Current shareholder yield for DUK is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
DUK
stock under the Base Case scenario is
157.63
USD.
Compared to the current market price of 120.33 USD,
Duke Energy Corp
is
Undervalued by 24%.