As of 2025-01-17, the Intrinsic Value of Duke Energy Corp (DUK) is
123.92 USD. This DUK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 109.26 USD, the upside of Duke Energy Corp is
13.40%.
The range of the Intrinsic Value is 76.33 - 207.85 USD
123.92 USD
Intrinsic Value
DUK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
76.33 - 207.85 |
123.92 |
13.4% |
| DCF (Growth 10y) |
97.03 - 231.90 |
145.97 |
33.6% |
| DCF (EBITDA 5y) |
37.13 - 66.60 |
46.98 |
-57.0% |
| DCF (EBITDA 10y) |
62.88 - 99.50 |
76.20 |
-30.3% |
| Fair Value |
139.94 - 139.94 |
139.94 |
28.08% |
| P/E |
109.15 - 140.92 |
122.00 |
11.7% |
| EV/EBITDA |
23.01 - 107.79 |
68.23 |
-37.6% |
| EPV |
168.68 - 242.09 |
205.38 |
88.0% |
| DDM - Stable |
67.43 - 147.46 |
107.45 |
-1.7% |
| DDM - Multi |
95.63 - 157.26 |
118.47 |
8.4% |
DUK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
84,401.16 |
| Beta |
-0.13 |
| Outstanding shares (mil) |
772.48 |
| Enterprise Value (mil) |
168,093.17 |
| Market risk premium |
4.60% |
| Cost of Equity |
5.61% |
| Cost of Debt |
4.54% |
| WACC |
4.87% |