Duke Energy Corp.
Current price125.28USD
Fair value (est., median)113.28USD
UndervaluedFair valueOvervalued
+10.6% above fair valueWould need to fall ~9.6% to reach fair value.
Health Check
41.4
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Value39.4/100
Trades about 10.6% above its estimated fair value.
- Discount to fair value
- -10.6%
- Price to book
- 1.88×
- Fair-value confidence
- —
Future43.7/100
Modest growth of about 8% a year is expected.
- Forecast growth (rev.)
- 8%
- Revenue CAGR (18y)
- 5.3%
- Earnings CAGR (18y)
- 6.8%
Past59.2/100
A steady, profitable operating history.
- Return on equity
- 9.5%
- Net margin
- 15.4%
- Earnings CAGR (18y)
- 6.8%
- Profitable years
- 19/19
Health20/100
Carries meaningful debt relative to equity.
- Debt to equity
- 175.3%
- Net debt to equity
- 174.8%
- Cash covers total debt
- No
- Free cash flow
- Negative
Dividend44.8/100
Yields 3.38%, paying out 66.8% of earnings.
- Dividend yield
- 3.38%
- Payout ratio
- 66.8%
- Covered by free cash flow
- No
- Years paying
- 18
- Dividend growth
- —
Rewards
—
Risks
- Stretched balance sheet / elevated debt.
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
| Metric | FY'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 24.49B | 28.72B | 28.87B | 30.20B | 31.99B |
| Net Income | 3.91B | 2.50B | 2.79B | 4.46B | 4.94B |
| Net Margin | 16.0% | 8.7% | 9.7% | 14.8% | 15.4% |
| Operating Cash Flow | 8.29B | 5.93B | 9.88B | 12.33B | 12.33B |
| OCF Margin | 33.9% | 20.6% | 34.2% | 40.8% | 38.5% |
| Capital Expenditure | 9.71B | 11.37B | 12.60B | 12.28B | 14.02B |
| Free Cash Flow | -1.43B | -5.44B | -2.73B | 48.00M | -1.69B |
| FCF Margin | -5.8% | -18.9% | -9.4% | 0.2% | -5.3% |
| FCF Conversion | -36.5% | -217.9% | -97.8% | 1.1% | -34.3% |
| EPS (Diluted) | 5.01/sh | 3.20/sh | 3.58/sh | 5.72/sh | 6.34/sh |
| Dividend / Share | 3.99/sh | 4.08/sh | 4.16/sh | 4.12/sh | 4.23/sh |
Dividend return (if you buy today)if you buy today
Dividend yield3.38%
Dividend / share4.23 USD
If you invest
USD
Shares (≈)79
Est. annual income334.41 USD
At this rate, dividends alone return your capital in ~29.6 years.
Dividend history
Dividend / share & historical yield (USD).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · USD
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | — | 1.07 | — | — | 1.07 | 0.9% |
| 2025 | — | — | — | — | 4.23 | 3.4% |
| 2024 | 1.03 | 1.03 | 1.05 | 1.05 | 4.12 | 3.6% |
| 2023 | 1.01 | 1.01 | 1.03 | 1.03 | 4.16 | 4.6% |
| 2022 | 0.99 | 0.99 | 1.01 | 1.01 | 4.08 | 3.9% |
| 2021 | 0.97 | 0.97 | 0.99 | 0.99 | 3.99 | 4.0% |
| 2020 | 0.95 | 0.95 | 0.97 | 0.97 | 3.61 | 4.2% |
| 2019 | 0.93 | 0.93 | 0.95 | 0.95 | 3.42 | 3.8% |
| 2018 | — | — | — | — | 3.17 | 3.8% |
| 2017 | 0.86 | 0.86 | 0.89 | 0.89 | 3.14 | 3.7% |
| 2016 | — | — | — | — | 2.99 | 3.8% |
| 2015 | — | — | — | — | 2.89 | 4.0% |
| 2014 | 0.78 | 0.78 | 0.80 | 0.80 | 2.87 | 3.8% |
| 2013 | 0.77 | 0.77 | 0.78 | 0.78 | 2.81 | 4.1% |
| 2012 | — | — | — | — | 2.25 | 3.4% |
| 2011 | — | — | — | — | 1.70 | 2.9% |
| 2010 | 0.72 | 0.72 | 0.74 | 0.74 | 2.92 | 5.7% |
| 2009 | — | — | — | — | 1.57 | 3.3% |
| 2008 | — | — | — | — | 1.47 | 3.0% |
| 2007 | — | — | — | — | 1.40 | 2.5% |
| 2006 | 0.54 | 0.54 | 0.56 | 0.56 | 2.20 | 4.1% |
| 2005 | 0.48 | 0.48 | 1.62 | 0.54 | 3.12 | 6.4% |
| 2004 | 0.48 | 0.48 | 0.48 | 0.48 | 1.92 | 4.7% |
| 2003 | 0.48 | 0.48 | 0.48 | 0.48 | 1.92 | 5.8% |
| 2002 | 0.48 | 0.48 | 0.48 | 0.48 | 1.92 | 4.8% |
| 2001 | 0.48 | 0.48 | 0.48 | 0.48 | 1.92 | 2.8% |
| 2000 | 0.48 | 0.48 | 0.48 | 0.48 | 1.92 | 2.9% |
| 1999 | 0.48 | 0.48 | 0.48 | 0.48 | 1.92 | 4.1% |
| 1998 | 0.48 | 0.48 | 0.48 | 0.48 | 1.92 | 3.7% |
| 1997 | 0.46 | 0.46 | 0.48 | 0.48 | 1.88 | 4.3% |
| 1996 | 0.44 | 0.44 | 0.46 | 0.46 | 1.80 | 4.4% |
| 1995 | 0.43 | 0.43 | 0.44 | 0.44 | 1.74 | 4.5% |
| 1994 | 0.41 | 0.41 | 0.43 | 0.43 | 1.68 | 5.0% |
| 1993 | 0.39 | 0.39 | 0.41 | 0.41 | 1.60 | 4.5% |
| 1992 | 0.37 | 0.37 | 0.39 | 0.39 | 1.52 | 4.8% |
| 1991 | 0.36 | 0.36 | 0.37 | 0.37 | 1.46 | 5.5% |
| 1990 | 0.34 | 0.34 | 0.36 | 0.36 | 1.40 | 5.6% |
| 1989 | 0.32 | 0.32 | 0.34 | 0.34 | 1.32 | 5.9% |
| 1988 | 0.31 | 0.31 | 0.32 | 0.32 | 1.26 | 6.5% |
| 1987 | 0.29 | 0.29 | 0.31 | 0.31 | 1.20 | 6.1% |
| 1986 | 0.28 | 0.28 | 0.29 | 0.29 | 1.14 | 5.6% |
| 1985 | 0.27 | 0.27 | 0.27 | 0.28 | 1.09 | 7.2% |
| 1984 | 0.26 | 0.26 | 0.27 | 0.27 | 1.06 | 8.1% |
| 1983 | — | — | 0.26 | 0.26 | 0.52 | — |
Corporate actions
DCash Dividend
1.07 USD /sh2026-05-15
DCash Dividend
1.05 USD /sh2025-02-14
DCash Dividend
1.05 USD /sh2024-11-15
DCash Dividend
1.05 USD /sh2024-08-16
DCash Dividend
1.03 USD /sh2024-05-16
DCash Dividend
1.03 USD /sh2024-02-15
DCash Dividend
1.03 USD /sh2023-11-16
DCash Dividend
1.03 USD /sh2023-08-17
DCash Dividend
1.01 USD /sh2023-05-11
DCash Dividend
1.01 USD /sh2023-02-16
Valuation breakdown
Fair value = median of the applicable methods (DDM، Graham).
Discounted Cash Flow
Excluded — non-positive free cash flow
N/A
Dividend Discount Model
Tap to adjust assumptions
133.67 USD
Graham Number
Tap to adjust assumptions
92.89 USD
Residual Income (justified P/B)
Excluded — needs positive book value
N/A
Earnings Power Value
Excluded — non-positive normalized earnings
N/A
Fair Value (median)113.28 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 6.26%
- CAPM cost of equity
- 7.34%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in Duke Energy Corp. regularly?
Starting year
- Invested
- 1K/yr · 43K total(1984 → today · 43 yrs)
- your value today is
- 255.2K USD
- Total return
- +493.5%(+272.8% Dividends · +220.6% Capital gain)
- Annualised (IRR)
- +11.7%
Invested43KUSD
Dividends117.3KUSD
Capital gain94.9KUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.