EN DE

Duke Energy Corporation (DUK) Fair Value & Analysis

Utilities · US · Market cap $98.3B · ISIN US26441C2044

What is Duke Energy Corporation really worth?

DE Duke Energy Corporation logo Duke Energy Corporation DUK · US
Price$121.40
Fair Value$74.89
Upside−38.3%
Quality45/100

Below-average quality, and trading another 62% above our fair value of $74.89.

Watch Duke Energy Corporation for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Solidly profitable · 15.7% net margin

Risks

!Expensive Growth (revenue 5y +6.6 %/yr)
!High debt · negative free cash flow
!Mixed vs. peers (6/14)
!Moderate moat 59/100
!Weak on balance sheet: 23 out of 100

For context

·3.49% dividend yield
Evidence: High Range $51.46 – $122.68

Fair value as of: Aug 31, 2026

From 15 valuation models · updated 5 days ago

Share price −2.3% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • Solid but not exceptional quality (45/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range ($51.46 to $122.68) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

$132.32 $74.29 Fair Value $74.89 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 31, 2026.

How to read this chart

60‑month range $74.29 – $132.32 · fair‑value band $51.46 – $122.68 · the $121.40 price screens above the $74.89 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 31, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Duke Energy Corporation (DUK) currently trades at $121.40, while our model-based Fair Value estimate is $74.89, implying the stock looks roughly 62.1% overvalued today. The Quality Score stands at 45/100 (below-average quality), in the Utilities sector. Bull case: the Growth Earnings group reads highest at a median of $97.11 per share, and 0 of the 15 models we run sit above the $121.40 price. Bear case: the Economic Profit group reads lowest at $7.58, and 15 of the 15 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Duke Energy Corporation generated revenue of $32.7B at a net margin of 15.7%. Revenue grew 11.3% year over year. It earns a return on equity of 9.7%. Net debt stands at $90.6B. Fundamentals as of Aug 31, 2026

Our scenario range runs from $51.46 (bear case) to $122.68 (bull case); at $121.40, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 9% below its 52-week high and 11% above its 52-week low, currently below its 200-day average. For context, the median of 10 Utilities peers we cover trades at −37% fair-value upside, at −38%, DUK screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly $1.60 per share, which is 2.1 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income best evidence $58.18 $64.08 $87.38 76
EPV $7.58 $21.33 68
ROIC Compounder $7.58 $21.33 68
All 15 models by family
Earnings-Based
Graham-Dodd $43.33 $112.53 $146.70 65
PEG = 1.0 $21.32 $30.46 $39.60 57
EPV $7.58 $21.33 68
Dividend Discount
Gordon GGM $38.87 $77.54 $128.20 66
DDM Multi-Stage $38.87 $59.67 $82.03 66
Multiples
P/E Multiple $86.03 $114.71 $143.38 63
P/S Multiple $77.53 $103.38 $129.22 58
P/B Multiple $81.25 $108.33 $135.42 55
EV/EBIT $21.33 $62.59 $103.84 61
EV/EBITDA $40.91 $88.70 $136.48 63
EV/Revenue $0.9400 $31.95 50
Asset-Based
NCAV (Graham) $33.25 $44.55 $66.50 54
Economic Profit
Residual Income best evidence $58.18 $64.08 $87.38 76
ROIC Compounder $7.58 $21.33 68
Growth Earnings
Growth-Adj P/E $67.98 $97.11 $126.24 67

Widest divergence: Growth Earnings ($97.11) versus Economic Profit ($7.58). Highest evidence: Residual Income (76).

Notify me when DUK reaches fair value

Put DUK on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 18.6
P/S ratio 2.87 P/E × margin
EPS (TTM) $6.51 price ÷ EPS = P/E 18.6
Dividend yield 3.5% payout 65.1%
Net margin 15.4% FY2025
Return on equity 9.7% TTM
More key figures
Profitability
Return on assets (EBIT) 3.8% avg 5y
Operating margin 25.5% TTM
Growth
Revenue (TTM) $32.7B TTM
Revenue growth (YoY) +11.3% 3y avg +3.9%
EPS growth (YoY) +12.0%
Balance sheet & cash flow
Free cash flow −$1.7B FY2025
Net debt $90.6B FY2025

Figures from reported company fundamentals · as of Aug 31, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 45/100

Of which business quality 41 · Market factors (momentum, volatility) 57

Profitability 30
Margins and returns on capital today
Quality Growth 36
Are margins and returns improving?
Cashflow 50
Earnings quality: real cash, not paper profit
Fin. Strength 12
Balance sheet, leverage, solvency risk
Investment 59
Disciplined investing over empire-building
Low Volatility 99
Calm price path (market factor)
Momentum 39
Price trend over the last 3–12 months (market factor)
52W Momentum 40
Distance to the 52-week high (market factor)
Net Issuance 77
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Duke Energy Corporation, through its subsidiaries, operates as an energy company in the United States. The company operates through two segments: Electric Utilities and Infrastructure (EU&I); and Gas Utilities and Infrastructure (GU&I).

Full company description

Duke Energy Corporation, through its subsidiaries, operates as an energy company in the United States. The company operates through two segments: Electric Utilities and Infrastructure (EU&I); and Gas Utilities and Infrastructure (GU&I). The EU&I segment generates, transmits, distributes, and sells electricity to customers in the Southeast and Midwest regions. It generates electricity through coal, hydroelectric, natural gas, oil, renewables, and nuclear fuel. This segment also engages in the wholesale of electricity to municipalities, electric cooperative utilities, and other load-serving entities. The GU&I segment distributes natural gas to customers in the residential, commercial, industrial, and power generation natural gas sectors; and invests in pipeline transmission projects, renewable natural gas projects, and natural gas storage facilities. The company was formerly known as Duke Energy Holding Corp. and changed its name to Duke Energy Corporation in April 2006. Duke Energy Corporation was founded in 1904 and is headquartered in Charlotte, North Carolina.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Duke Energy Corporation reported revenue of $32.2B in FY2025 versus $25.1B in FY2021, a compound +6.5%/yr. Reported net income was $5.0B in FY2025, compounding +8.5%/yr from FY2021.

Growth Quality 40/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$32.2B
Latest YoY
+6.2%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+3.9%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+6.6%
Avg. revenue growth/yr (40Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+6.2%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years, adjusted) plus dividend yield: value created per share and year.
+8.7% (5.2 + 3.5)
Revenue +6.5%/yr
FY21 $25.1B
FY22 $28.8B
FY23 $29.1B
FY24 $30.4B
FY25 $32.2B
Net income +8.5%/yr
FY21 $3.6B
FY22 $2.6B
FY23 $4.3B
FY24 $4.5B
FY25 $5.0B
Character of growth · EPS growth decomposed (2014-2025) +4.5 % p.a.
Revenue per share +2.3 %

of which total revenue +3.4 % · buybacks/dilution −1.1 %

EBIT margin +1.6 %
Tax rate +2.8 %
Residual (interest, one-offs) −2.1 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

DUK screens 62% overvalued. Compare with NextEra Energy, Inc →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Duke Energy Corporation Fair Value". https://www.fairvalue-calculator.com/stock/DUK

Peer Group

Utilities - Regulated Electric · 153 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 45 · Below median
Fair Value upside −38% · Below median
Return on equity (TTM) 10% · Above median
Return on assets 3% · Below median
Net margin (TTM) 16% · Above median
Operating margin (TTM) 26% · Above median
Revenue growth 11% · Above median
Dividend yield (TTM) 3.5% · Above median
Debt / equity 1.55× · Higher than 75% of peers

Valuation Multiples vs Utilities - Regulated Electric median · lower = cheaper

P/E (TTM) 18.6× · Pricier than median
P/B 1.90× · Pricier than median
P/S (TTM) 3.01× · Pricier than median
EV/EBITDA 10.8× · Pricier than median
PEG 2.47× · Cheaper than median

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 0
FUTURE57 · sector 32
PAST39 · sector 39
HEALTH23 · sector 52
DIVIDEND70 · sector 65

VALUE 0: the price sits above our fair-value range.

Insider activity: 46/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Utilities - Regulated Electric stocks, each showing price versus our Fair Value estimate (as of Aug 31, 2026).

Stock Price Fair Value vs Fair Value
NextEra Energy, Inc NEE $83.47 $32.94 −61%
The Southern Company SO $88.25 $58.81 −33%
National Grid plc NGG $80.68 $63.94 −21%
American Electric Power Company AEP $122.96 $77.23 −37%
Dominion Energy, Inc D $66.01 $46.34 −30%
Entergy Corporation ETR $105.75 $52.92 −50%
Xcel Energy Inc XEL $76.34 $44.61 −42%
Exelon Corporation EXC $43.96 $37.60 −14%
Endesa, S.A ELE €42.30 €25.72 −39%
Consolidated Edison, Inc ED $107.70 $62.35 −42%

Compare Duke Energy Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Utilities stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Duke Energy Corporation (DUK) overvalued or undervalued?
As of Aug 31, 2026, our model estimates a fair value of $74.89 versus a price of $121.40, about −38% upside (overvalued).
What is the fair value of DUK?
Our model-based fair value for Duke Energy Corporation is $74.89 (as of Aug 31, 2026), built from audited fundamentals. The current price: $121.40.
What is the quality score of DUK?
Duke Energy Corporation has a Quality Score of 45/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Duke Energy Corporation (DUK)?
Duke Energy Corporation reported trailing-twelve-month revenue of about $32.7B (latest available figure, as of Aug 31, 2026).
What is the net profit margin of DUK?
The net profit margin of Duke Energy Corporation is about 15.7%, meaning it keeps roughly 15.7% of revenue as net income. Based on the latest reported figures.
Does Duke Energy Corporation pay a dividend?
Duke Energy Corporation currently shows a dividend yield of about 3.49% relative to its recent price (as of Aug 31, 2026).
Free · no account needed

Watch Duke Energy Corporation in the live analysis

One click puts Duke Energy Corporation on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.