Valuation Duke Energy Corporation

Equities

Market Closed - Nyse Other stock markets 21:00:02 13/01/2026 GMT			5-day change	1st Jan Change
117.39 ^USD	+0.58%		+0.50%	+0.15%

03:43pm	BMO Capital Adjusts Duke Energy Price Target to $130 From $136, Maintains Outperform Rating	MT
01-07	Sector Update: Energy Stocks Fall Wednesday Afternoon	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	90,761	90,761	-
Change	-	19.77%	-1.73%	-5.7%	11.28%	9.05%	0%	-
Enterprise Value (EV) ¹	129,861	147,500	154,067	154,077	167,186	177,365	181,569	186,124
Change	-	13.58%	4.45%	0.01%	8.51%	6.09%	2.37%	2.51%
P/E ratio	53.2x	21.2x	30.9x	27.4x	18.9x	18.4x	17.3x	16.3x
PBR	1.43x	1.64x	1.6x	1.52x	1.66x	1.73x	1.64x	1.56x
PEG	-	0x	-0.9x	4.34x	0.3x	1.7x	2.69x	2.55x
Capitalization / Revenue	2.82x	3.22x	2.76x	2.57x	2.74x	2.85x	2.74x	2.63x
EV / Revenue	5.44x	5.88x	5.36x	5.3x	5.51x	5.57x	5.49x	5.4x
EV / EBITDA	16.9x	13.8x	13.2x	12.4x	11.6x	11.5x	10.8x	10.2x
EV / EBIT	28.5x	27.5x	24.9x	21.8x	21.1x	20.1x	19.1x	18.2x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.82	3.9	3.98	4.06	4.14	4.253	4.391	4.535
Rate of return	4.17%	3.72%	3.86%	4.18%	3.84%	3.64%	3.76%	3.89%
EPS ²	1.72	4.94	3.33	3.54	5.71	6.328	6.735	7.167
Distribution rate	222%	78.9%	120%	115%	72.5%	67.2%	65.2%	63.3%
Net sales ¹	23,868	25,097	28,768	29,060	30,357	31,861	33,089	34,483
EBITDA ¹	7,706	10,665	11,691	12,408	14,371	15,485	16,882	18,320
EBIT ¹	4,553	5,373	6,187	7,070	7,926	8,823	9,494	10,208
Net income ¹	1,270	3,802	2,563	2,735	4,402	4,923	5,285	5,729
Net Debt ¹	62,477	66,796	74,758	79,287	83,959	86,604	90,808	95,363
Reference price ²	91.56	104.90	102.99	97.04	107.74	116.71	116.71	116.71
Nbr of stocks (in thousands)	735,959	769,343	770,063	770,712	772,482	777,661	777,661	-
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	18.44x	5.57x	11.45x	3.64%	90.76B
GE VERNOVA INC.	83.21x	4.41x	49.59x	0.15%	174B
NEXTERA ENERGY	23.01x	9.03x	15.5x	2.79%	169B
IBERDROLA, S.A.	19.03x	3.64x	10.55x	3.73%	142B
CONSTELLATION ENERGY CORPORATION	35.51x	5.24x	23.86x	0.46%	122B
ENEL S.P.A.	13.73x	1.93x	6.64x	5.21%	109B
SOUTHERN COMPANY	20.66x	5.82x	12.95x	3.4%	95.51B
AMERICAN ELECTRIC POWER COMPANY, INC.	18.85x	5.08x	12.38x	3.21%	62.26B
VISTRA CORP.	35.25x	3.79x	12.75x	0.53%	58.47B
DOMINION ENERGY, INC.	16.96x	6.03x	12.71x	4.57%	49.86B
Average	28.47x	5.05x	16.84x	2.77%	107.18B
Weighted average by Cap.	32.26x	5.18x	19.38x	2.58%