Valuation Duke Energy Corporation

Equities

Market Closed - Nyse Other stock markets 04:00:02 2025-01-24 pm EST			5-day change	1st Jan Change
109.86 ^USD	+0.48%		+0.55%	+1.97%

Jan. 21	Evercore ISI Adjusts Price Target on Duke Energy to $123 From $121	MT
Jan. 20	GE Vernova : commits to deploying an SMR in the United States	CF

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	66,495	67,384	80,704	79,309	74,790	84,865	84,865	-
Change	-	1.34%	19.77%	-1.73%	-5.7%	13.47%	0%	-
Enterprise Value (EV) ¹	127,445	129,861	147,500	154,067	154,077	167,196	172,351	177,676
Change	-	1.9%	13.58%	4.45%	0.01%	8.51%	3.08%	3.09%
P/E ratio	18x	53.2x	21.2x	30.9x	27.4x	18.6x	17.4x	16.3x
PBR	1.43x	1.43x	1.64x	1.6x	1.52x	1.68x	1.62x	1.56x
PEG	-	-0.8x	0x	-0.9x	4.34x	0.3x	2.54x	2.52x
Capitalization / Revenue	2.65x	2.82x	3.22x	2.76x	2.57x	2.78x	2.69x	2.59x
EV / Revenue	5.08x	5.44x	5.88x	5.36x	5.3x	5.47x	5.45x	5.43x
EV / EBITDA	12.4x	16.9x	13.8x	13.2x	12.4x	12x	11.5x	11x
EV / EBIT	22.4x	28.5x	27.5x	24.9x	21.8x	20.6x	19.9x	19.2x
EV / FCF	-43.8x	-79.9x	-104x	-28.3x	-54.7x	-167x	-107x	-138x
FCF Yield	-2.29%	-1.25%	-0.97%	-3.53%	-1.83%	-0.6%	-0.94%	-0.72%
Dividend per Share ²	3.75	3.82	3.9	3.98	4.06	4.178	4.357	4.46
Rate of return	4.11%	4.17%	3.72%	3.86%	4.18%	3.8%	3.97%	4.06%
EPS ²	5.06	1.72	4.94	3.33	3.54	5.919	6.325	6.734
Distribution rate	74.1%	222%	78.9%	120%	115%	70.6%	68.9%	66.2%
Net sales ¹	25,079	23,868	25,097	28,768	29,060	30,541	31,604	32,716
EBITDA ¹	10,246	7,706	10,665	11,691	12,408	13,911	15,006	16,143
EBIT ¹	5,698	4,553	5,373	6,187	7,070	8,103	8,679	9,274
Net income ¹	3,707	1,270	3,802	2,563	2,735	4,576	4,914	5,255
Net Debt ¹	60,950	62,477	66,796	74,758	79,287	82,331	87,486	92,811
Reference price ²	91.21	91.56	104.90	102.99	97.04	109.86	109.86	109.86
Nbr of stocks (in thousands)	729,033	735,959	769,343	770,063	770,712	772,482	772,482	-
Announcement Date	2/13/20	2/11/21	2/10/22	2/9/23	2/8/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
DUKE ENERGY CORPORATION	18.56x	5.47x	12.02x	+3.80%	84.86B
NEXTERA ENERGY	21.19x	8.4x	14.4x	+2.82%	150B
CONSTELLATION ENERGY CORPORATION	31.71x	5.04x	25.04x	+0.41%	109B
SOUTHERN COMPANY	20.76x	5.94x	13.38x	+3.43%	91.47B
IBERDROLA, S.A.	13.76x	2.72x	8.26x	+4.62%	85.45B
ENEL S.P.A.	9.75x	1.37x	5.39x	+6.84%	71.33B
VISTRA CORP.	37.08x	4.64x	15.74x	+0.46%	65.02B
AMERICAN ELECTRIC POWER COMPANY, INC.	17.6x	4.81x	11.94x	+3.65%	52.29B
DOMINION ENERGY, INC.	18.71x	5.55x	11.68x	+4.99%	44.92B
Average	21.01x	4.88x	13.09x	+3.45%	83.76B
Weighted average by Cap.	21.41x	5.23x	13.78x	+3.23%