Valuation Duke Energy Corporation

Equities

Market Closed - Nyse Other stock markets 04:00:02 2026-04-10 pm EDT			5-day change	1st Jan Change
131.79 ^USD	-0.91%		-0.33%	+12.44%

Apr. 10	BMO Capital Adjusts Duke Energy Price Target to $143 From $136, Maintains Outperform Rating	MT
Apr. 10	US utility stocks are off to their best start since 2019. Can they keep it up?	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	80,704	79,309	74,790	83,227	91,150	102,561	-	-
Change	-	-1.73%	-5.7%	11.28%	9.52%	12.52%	-	-
Enterprise Value (EV) ¹	147,500	154,067	154,077	167,186	180,741	194,602	199,903	205,211
Change	-	4.45%	0.01%	8.51%	8.11%	7.67%	2.72%	2.66%
P/E ratio	21.2x	30.9x	27.4x	18.9x	18.6x	19.6x	18.4x	17.2x
PBR	1.64x	1.6x	1.52x	1.66x	1.76x	1.86x	1.75x	1.64x
PEG	-	-0.9x	4.34x	0.3x	1.8x	2.91x	2.94x	2.42x
Capitalization / Revenue	3.22x	2.76x	2.57x	2.74x	2.83x	3.08x	2.95x	2.8x
EV / Revenue	5.88x	5.36x	5.3x	5.51x	5.61x	5.85x	5.76x	5.59x
EV / EBITDA	13.8x	13.2x	12.4x	11.6x	11.5x	11.7x	10.9x	10.3x
EV / EBIT	27.5x	24.9x	21.8x	21.1x	21x	20.4x	19.4x	18.4x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.9	3.98	4.06	4.14	-	4.387	4.532	4.723
Rate of return	3.72%	3.86%	4.18%	3.84%	-	3.33%	3.44%	3.58%
EPS ²	4.94	3.33	3.54	5.71	6.31	6.736	7.157	7.666
Distribution rate	78.9%	120%	115%	72.5%	-	65.1%	63.3%	61.6%
Net sales ¹	25,097	28,768	29,060	30,357	32,237	33,253	34,715	36,678
EBITDA ¹	10,665	11,691	12,408	14,371	15,670	16,686	18,272	19,896
EBIT ¹	5,373	6,187	7,070	7,926	8,626	9,529	10,291	11,177
Net income ¹	3,802	2,563	2,735	4,402	4,912	5,270	5,696	6,191
Net Debt ¹	66,796	74,758	79,287	83,959	89,591	92,041	97,342	102,650
Reference price ²	104.90	102.99	97.04	107.74	117.21	131.79	131.79	131.79
Nbr of stocks (in thousands)	769,343	770,063	770,712	772,482	777,661	778,217	-	-
Announcement Date	2/10/22	2/9/23	2/8/24	2/13/25	2/10/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DUKE ENERGY CORPORATION	19.57x	5.85x	11.66x	3.33%	103B
GE VERNOVA INC.	67.34x	5.77x	44.75x	0.19%	267B
NEXTERA ENERGY	23.58x	9.55x	15.96x	2.64%	196B
IBERDROLA, S.A.	20.67x	4.08x	11.54x	3.59%	159B
ENEL S.P.A.	14.48x	1.97x	6.9x	4.91%	116B
SOUTHERN COMPANY	21.51x	6.05x	13.21x	3.13%	110B
CONSTELLATION ENERGY CORPORATION	24.81x	3.85x	13.81x	0.6%	104B
AMERICAN ELECTRIC POWER COMPANY, INC.	21.52x	5.34x	12.63x	2.85%	73.93B
DOMINION ENERGY, INC.	17.89x	6.34x	12.99x	4.16%	56.46B
ENTERGY CORPORATION	26.43x	6.42x	14.22x	2.21%	53.32B
Average	25.78x	5.52x	15.77x	2.76%	123.77B
Weighted average by Cap.	31.10x	5.69x	19.55x	2.44%