As of 2025-05-12, the Intrinsic Value of Duke Energy Corp (DUK) is 118.92 USD. This DUK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 120.33 USD, the upside of Duke Energy Corp is -1.20%.
The range of the Intrinsic Value is 72.83 - 199.25 USD
Based on its market price of 120.33 USD and our intrinsic valuation, Duke Energy Corp (DUK) is overvalued by 1.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 72.83 - 199.25 | 118.92 | -1.2% |
| DCF (Growth 10y) | 105.89 - 246.10 | 157.17 | 30.6% |
| DCF (EBITDA 5y) | 51.08 - 92.52 | 67.79 | -43.7% |
| DCF (EBITDA 10y) | 81.56 - 133.38 | 102.94 | -14.5% |
| Fair Value | 153.42 - 153.42 | 153.42 | 27.50% |
| P/E | 118.32 - 133.65 | 125.64 | 4.4% |
| EV/EBITDA | 27.42 - 114.04 | 70.14 | -41.7% |
| EPV | 154.25 - 231.98 | 193.12 | 60.5% |
| DDM - Stable | 64.03 - 134.14 | 99.09 | -17.7% |
| DDM - Multi | 95.62 - 151.35 | 116.84 | -2.9% |
| Market Cap (mil) | 93,431.43 |
| Beta | -0.03 |
| Outstanding shares (mil) | 776.46 |
| Enterprise Value (mil) | 179,404.44 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.41% |
| Cost of Debt | 4.67% |
| WACC | 5.38% |