Duke Energy CORP (DUK)
Electric & Other Services Combined · Utilities · $98.1B
Intrinsic Value (Consensus)
$159.93
Current Price
$126.06
Margin of Safety
+26.9%
26.9% Below Intrinsic Value
Value: $160
Price: $126
Valuation Model Estimates
Current Price: $126.06
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$97.27
Earnings Power Value
$61.26
Relative Value (P/E)
$126.20
Dividend Discount Model
$355.00
Consensus Value
$159.93
Model Assumptions
Discount Rate
10.3%
Growth Rate
10.5%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
61
Profitability
15/25
Strength
5/25
Valuation
19/25
Growth
22/25
Financial Health Signals
Negative free cash flow — company is burning cash
Elevated debt — Debt/Equity ratio is 168%
Key Financials
- EPS (TTM)
- $6.31
- EPS (Forward)
- $6.97
- Book Value
- $66.63
- P/E Ratio
- 20.0
- Forward P/E
- 18.1
- PEG Ratio
- —
- ROE
- 9.6%
- Debt/Equity
- 168%
- Revenue Growth
- 191.9%
- Earnings Growth
- 10.5%
- Dividend Yield
- 0.8%
- Beta
- 1.00
Similar Stocks (Utilities)
EIXEDISON INTERNATIONAL
$186.15+158.3%
UGIUGI CORP /PA/
$76.38+122.9%
CWENClearway Energy, Inc...
$78.62+108.7%
XIFRXPLR Infrastructure,...
$19.37+65.6%
AESThe AES Corporation
$22.99+57.1%
Data last updated: 2026-06-16
Source: Yahoo Finance