Duke Energy Corp
NYSE:DUK

Watchlist Manager
Duke Energy Corp Logo
Duke Energy Corp
NYSE:DUK
Watchlist
Price: 115.24 USD 0.02%
Market Cap: 89.6B USD

Intrinsic Value

The intrinsic value of one DUK stock under the Base Case scenario is 160.56 USD. Compared to the current market price of 115.24 USD, Duke Energy Corp is Undervalued by 28%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

DUK Intrinsic Value
160.56 USD
Undervaluation 28%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Duke Energy Corp

What is Valuation History?
Ask AI Assistant
What other research platforms think about DUK?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is DUK valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Duke Energy Corp.

Explain Valuation
Compare DUK to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Duke Energy’s extensive capital expenditure plans for grid modernization and clean energy projects risk straining its balance sheet, potentially pressuring cash flows and shareholder returns if construction or regulatory timelines encounter delays or cost overruns.

Environmental liabilities, most notably coal ash remediation and possible stricter carbon emissions regulations, could translate to sizable legal and compliance costs that undermine profitability and increase uncertainty in planning.

Slowing customer growth in certain service territories, combined with the possibility of unfavorable rate rulings from public utility commissions, may inhibit Duke Energy’s ability to consistently recover costs and earn targeted returns on investment.

Bull Theses

As a dominant regulated utility in several fast-growing regions, Duke Energy benefits from relatively predictable cash flows and the opportunity to earn attractive returns on large-scale infrastructure and clean energy investments.

The company’s balanced generation portfolio, including nuclear, natural gas, and expanding renewables, positions it to navigate energy transition mandates while maintaining grid reliability and operational flexibility.

Continuous investments in grid modernization and emerging technologies could enhance Duke Energy’s operational efficiency, reduce long-term operating costs, and support rate base growth, strengthening its overall earnings profile.

Show More Less
How do you feel about DUK?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Duke Energy Corp

Current Assets 12.2B
Cash & Short-Term Investments 688m
Receivables 4B
Other Current Assets 7.5B
Non-Current Assets 180.1B
Long-Term Investments 323m
PP&E 127.9B
Intangibles 19B
Other Non-Current Assets 32.8B
Current Liabilities 19.4B
Accounts Payable 4.2B
Accrued Liabilities 2B
Short-Term Debt 2.9B
Other Current Liabilities 10.4B
Non-Current Liabilities 121.4B
Long-Term Debt 79.3B
Other Non-Current Liabilities 42.1B
Efficiency

Free Cash Flow Analysis
Duke Energy Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

DUK Profitability Score
Profitability Due Diligence

Duke Energy Corp's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Healthy Operating Margin
Strong 3Y Average Gross Margin
Sustainable 3Y Average Operating Margin
52/100
Profitability
Score

Duke Energy Corp's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

DUK Solvency Score
Solvency Due Diligence

Duke Energy Corp's solvency score is 23/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Average D/E
Short-Term Solvency
Positive Net Debt
23/100
Solvency
Score

Duke Energy Corp's solvency score is 23/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DUK Price Targets Summary
Duke Energy Corp

Wall Street analysts forecast DUK stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for DUK is 139.14 USD with a low forecast of 116.15 USD and a high forecast of 157.5 USD.

Lowest
Price Target
116.15 USD
1% Upside
Average
Price Target
139.14 USD
21% Upside
Highest
Price Target
157.5 USD
37% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

DUK Insider Trading
Buy and sell transactions by insiders

DUK News

Other Videos
What is the Intrinsic Value of one DUK stock?

The intrinsic value of one DUK stock under the Base Case scenario is 160.56 USD.

Is DUK stock undervalued or overvalued?

Compared to the current market price of 115.24 USD, Duke Energy Corp is Undervalued by 28%.

Back to Top