DUK
Duke Energy Corp
Price:  
103.89 
USD
Volume:  
3,694,015.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DUK Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Duke Energy Corp (DUK) is 111.87 USD. This DUK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 103.89 USD, the upside of Duke Energy Corp is %.

The range of the Intrinsic Value is 50.63 - 269.63 USD

103.89 USD
Stock Price
111.87 USD
Intrinsic Value
Intrinsic Value Details

DUK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 50.63 - 269.63 111.87 7.7%
DCF (Growth 10y) 78.55 - 309.78 143.59 38.2%
DCF (EBITDA 5y) 41.35 - 76.22 55.56 -46.5%
DCF (EBITDA 10y) 66.32 - 110.91 84.92 -18.3%
Fair Value 102.89 - 102.89 102.89 -0.96%
P/E 69.64 - 132.17 98.45 -5.2%
EV/EBITDA 26.02 - 101.72 66.59 -35.9%
EPV 122.71 - 186.22 154.46 48.7%
DDM - Stable 39.00 - 100.49 69.74 -32.9%
DDM - Multi 83.92 - 152.69 106.89 2.9%

DUK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 80,146.98
Beta 0.20
Outstanding shares (mil) 771.46
Enterprise Value (mil) 161,095.98
Market risk premium 4.60%
Cost of Equity 7.54%
Cost of Debt 4.71%
WACC 5.90%