Valuation Duke Energy Corporation

Equities

Real-time Estimate Cboe BZX Other stock markets 19:36:27 17/07/2025 BST			5-day change	1st Jan Change
117.68 ^USD	-0.09%		-0.54%	+9.09%

07-15	JPMorgan Adjusts Price Target on Duke Energy to $127 From $122, Maintains Neutral Rating	MT
07-15	Goldman Sachs Adjusts Price Target on Duke Energy to $133 From $132	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	67,384	80,704	79,309	74,790	83,227	91,553	-	-
Change	-	19.77%	-1.73%	-5.7%	11.28%	10%	-	-
Enterprise Value (EV) ¹	129,861	147,500	154,067	154,077	167,186	170,487	174,628	188,740
Change	-	13.58%	4.45%	0.01%	8.51%	1.97%	2.43%	8.08%
P/E ratio	53.2x	21.2x	30.9x	27.4x	18.9x	18.8x	17.6x	16.5x
PBR	1.43x	1.64x	1.6x	1.52x	1.66x	1.74x	1.66x	1.59x
PEG	-	0x	-0.9x	4.34x	0.3x	1.92x	2.57x	2.46x
Capitalization / Revenue	2.82x	3.22x	2.76x	2.57x	2.74x	2.88x	2.76x	2.65x
EV / Revenue	5.44x	5.88x	5.36x	5.3x	5.51x	5.36x	5.27x	5.46x
EV / EBITDA	16.9x	13.8x	13.2x	12.4x	12.2x	11.3x	10.7x	10.7x
EV / EBIT	28.5x	27.5x	24.9x	21.8x	21.1x	19x	18x	17.9x
EV / FCF	-79.9x	-104x	-28.3x	-54.7x	3,483x	-106x	-135x	1,880x
FCF Yield	-1.25%	-0.97%	-3.53%	-1.83%	0.03%	-0.95%	-0.74%	0.05%
Dividend per Share ²	3.82	3.9	3.98	4.06	4.14	4.291	4.452	4.648
Rate of return	4.17%	3.72%	3.86%	4.18%	3.84%	3.64%	3.78%	3.95%
EPS ²	1.72	4.94	3.33	3.54	5.71	6.268	6.697	7.146
Distribution rate	222%	78.9%	120%	115%	72.5%	68.5%	66.5%	65%
Net sales ¹	23,868	25,097	28,768	29,060	30,357	31,819	33,131	34,538
EBITDA ¹	7,706	10,665	11,691	12,408	13,757	15,138	16,336	17,558
EBIT ¹	4,553	5,373	6,187	7,070	7,926	8,975	9,701	10,517
Net income ¹	1,270	3,802	2,563	2,735	4,402	4,926	5,336	5,756
Net Debt ¹	62,477	66,796	74,758	79,287	83,959	78,934	83,075	97,186
Reference price ²	91.56	104.90	102.99	97.04	107.74	117.79	117.79	117.79
Nbr of stocks (in thousands)	735,959	769,343	770,063	770,712	772,482	777,257	-	-
Announcement Date	11/02/21	10/02/22	09/02/23	08/02/24	13/02/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DUKE ENERGY CORPORATION	18.79x	5.36x	11.26x	3.65%	91.55B
NEXTERA ENERGY	21.41x	8.55x	14.24x	3.03%	154B
GE VERNOVA INC.	74.56x	3.9x	44.59x	0.18%	153B
IBERDROLA, S.A.	16.41x	3.12x	9.19x	4.31%	110B
SOUTHERN COMPANY	21.84x	6.16x	13.72x	3.16%	103B
CONSTELLATION ENERGY CORPORATION	38.06x	4.48x	21.4x	0.5%	96.6B
ENEL S.P.A.	11.63x	1.63x	6.02x	6.1%	93.22B
VISTRA CORP.	31.99x	3.89x	13.36x	0.5%	62.48B
AMERICAN ELECTRIC POWER COMPANY, INC.	18.01x	4.83x	11.7x	3.6%	56.35B
DOMINION ENERGY, INC.	16.82x	6.8x	14.08x	4.67%	48.75B
Average	26.95x	4.87x	15.96x	2.97%	96.88B
Weighted average by Cap.	30.02x	4.97x	17.84x	2.79%