Duke Energy CORP (DUKB)
Electric & Other Services Combined · Utilities · $98.2B
Intrinsic Value (Consensus)
$159.93
Current Price
$126.20
Margin of Safety
+26.7%
26.7% Below Intrinsic Value
Value: $160
Price: $126
Valuation Model Estimates
Current Price: $126.20
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance