DUK
Duke Energy Corp
Price:  
90.86 
USD
Volume:  
3,366,819.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DUK WACC - Weighted Average Cost of Capital

The WACC of Duke Energy Corp (DUK) is 6.0%.

The Cost of Equity of Duke Energy Corp (DUK) is 7.95%.
The Cost of Debt of Duke Energy Corp (DUK) is 4.70%.

Range Selected
Cost of equity 6.90% - 9.00% 7.95%
Tax rate 8.50% - 10.60% 9.55%
Cost of debt 4.00% - 5.40% 4.70%
WACC 5.2% - 6.8% 6.0%
WACC

DUK WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.65 0.73
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 9.00%
Tax rate 8.50% 10.60%
Debt/Equity ratio 1.14 1.14
Cost of debt 4.00% 5.40%
After-tax WACC 5.2% 6.8%
Selected WACC 6.0%