Valuation Duke Energy Corporation

Stocks

Real-time Estimate Cboe BZX Other stock markets 18:17:46 18/06/2026 BST			5-day change	1st Jan Change
124.36 ^USD	+0.51%		+0.25%	+6.22%

11:31am	Mizuho Adjusts Price Target on Duke Energy to $135 From $139, Maintains Outperform Rating	MT
11:31am	Barclays Adjusts Price Target on Duke Energy to $134 From $143, Maintains Overweight Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	80,704	79,309	74,790	83,227	91,150	96,459	-	-
Change	-	-1.73%	-5.7%	11.28%	9.52%	5.83%	-	-
Enterprise Value (EV) ¹	147,500	154,067	154,077	167,186	180,741	188,529	193,660	199,540
Change	-	4.45%	0.01%	8.51%	8.11%	4.31%	2.72%	3.04%
P/E	21.2x	30.9x	27.4x	18.9x	18.6x	18.3x	17.3x	16.2x
PBR	1.64x	1.6x	1.52x	1.66x	1.76x	1.72x	1.6x	1.51x
PEG	-	-0.9x	4.34x	0.3x	1.8x	2.63x	2.88x	2.31x
Capitalization / Revenue	3.22x	2.76x	2.57x	2.74x	2.83x	2.87x	2.74x	2.6x
EV / Revenue	5.88x	5.36x	5.3x	5.51x	5.61x	5.61x	5.51x	5.38x
EV / EBITDA	13.8x	13.2x	12.4x	11.6x	11.5x	11.2x	10.6x	10x
EV / EBIT	27.5x	24.9x	21.8x	21.1x	21x	19.9x	19x	17.8x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.9	3.98	4.06	4.14	-	4.38	4.527	4.723
Rate of return	3.72%	3.86%	4.18%	3.84%	-	3.54%	3.66%	3.82%
EPS ²	4.94	3.33	3.54	5.71	6.31	6.748	7.154	7.655
Distribution rate	78.9%	120%	115%	72.5%	-	64.9%	63.3%	61.7%
Net sales ¹	25,097	28,768	29,060	30,357	32,237	33,594	35,172	37,056
EBITDA ¹	10,665	11,691	12,408	14,371	15,670	16,848	18,262	19,896
EBIT ¹	5,373	6,187	7,070	7,926	8,626	9,496	10,169	11,206
Net income ¹	3,802	2,563	2,735	4,402	4,912	5,284	5,686	6,198
Net Debt ¹	66,796	74,758	79,287	83,959	89,591	92,070	97,201	103,081
Reference price ²	104.90	102.99	97.04	107.74	117.21	123.73	123.73	123.73
Nbr of stocks (in thousands)	769,343	770,063	770,712	772,482	777,661	779,596	-	-
Announcement Date	10/02/22	09/02/23	08/02/24	13/02/25	10/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DUKE ENERGY CORPORATION	18.33x	5.61x	11.19x	3.54%	96.46B
GE VERNOVA INC.	34.16x	6.02x	44.06x	0.19%	282B
NEXTERA ENERGY	21.42x	9.08x	14.95x	2.89%	179B
IBERDROLA, S.A.	20.69x	4.27x	11.59x	3.51%	160B
ENEL S.P.A.	13.74x	1.96x	6.87x	5.21%	115B
SOUTHERN COMPANY	20.81x	5.9x	13.03x	3.28%	104B
CONSTELLATION ENERGY CORPORATION	22x	3.31x	13.02x	0.64%	95.41B
AMERICAN ELECTRIC POWER COMPANY, INC.	20.11x	5.18x	12.44x	3.01%	69.79B
DOMINION ENERGY, INC.	18.89x	6.31x	13.51x	3.93%	59.82B
VISTRA CORP.	16.42x	3.19x	10.03x	0.59%	53.55B
Average	20.66x	5.08x	15.07x	2.68%	121.51B
Weighted average by Cap.	22.88x	5.44x	19.45x	2.43%