Khi được bạn cho phép, chúng tôi sử dụng phân tích giới hạn, chú trọng quyền riêng tư để hiểu hành trình nghiên cứu nào hiệu quả. Chúng tôi không dùng trình theo dõi quảng cáo hoặc ghi lại phiên. Bạn có thể thay đổi lựa chọn này trong Tùy chọn. Đọc Chính sách quyền riêng tư.
Quote this valuation with its source: Fair value, Potential value and the price at analysis.
FAQ
DUK — frequently asked questions
Is Duke Energy Corporation overvalued?
In our latest published analysis dated 2026-09-27, DUK looks modestly undervalued. The price recorded at analysis is 113 USD versus our fair value of 125 USD; the high endpoint is presented separately as potential value of 191 USD. That implies roughly 10.2% upside to fair value at that date.
Our latest published report, analyzed 2026-09-27, gives DUK a fair value of 125 USD and a potential value of 191 USD. The conclusion is triangulated across multiple valuation models and weighted by reliability for Duke Energy Corporation's archetype; it is a dated research output, not a live price.
Should I buy DUK now?
Our latest published rating for DUK, analyzed 2026-09-27, is Hold. Duke Energy Corporation looks modestly undervalued at the analysis-date price of 113 USD versus fair value of 125 USD; potential value is 191 USD. This is research for educational purposes, not personalized investment advice.
What are the biggest risks for DUK?
The dedicated bear-case section in our report analyzed 2026-09-27 documents Duke Energy Corporation's material risks, evidence, thresholds, and thesis-invalidation conditions. Scenario-specific explanations remain in that section so the report does not repeat or decontextualize them elsewhere.
What is DUK's rating?
Our latest published rating for DUK, analyzed 2026-09-27, is Hold, with a published moat assessment of 6.5/10 (Narrow). It reflects our fair value of 125 USD, the potential value of 191 USD, and the price recorded at analysis (113 USD).
Báo cáo này chưa được dịch. Hãy làm mới sau vài phút khi hàng đợi dịch xử lý xong.
§1 Tóm tắt điều hànhEN
Câu trả lời trong 30 giâyHold
Giá so với giá trị
Giá
$113.35
Giá trị hợp lý
$124.95
Giá trị tiềm năng
$190.96
Tính đến
2026-09-25
Vì sao luận điểm có thể đúng
Accelerated commercial interconnection demand from hyperscale artificial intelligence data centers and industrial reshoring across the Carolinas and Florida expanding electricity demand above base forecasts.
Điều gì sẽ thay đổi quan điểm của chúng tôi
State utility commissions in North Carolina, South Carolina, and Florida disallowing portions of the $14.02B capital expenditure program or reducing authorized ROE below 9.0%.
We rate Duke Energy Corporation as Hold. At the report-date price of $113.35, the shares trade at a 9.28% discount to our Fair value of $124.95, offering a modest 10.23% upside that balances regulated grid expansion against high balance-sheet leverage and debt refinancing costs.4
We rate Duke Energy as Hold. For an everyday investor, this means existing shareholders can comfortably maintain their positions to collect a stable 3.8% dividend yield, but new capital should wait for a wider margin of safety. While Duke operates an exceptionally stable regulated electric franchise, the valuation on the report date already reflects its near-term earnings growth.
On September 25, 2026, the report was prepared at a price of $113.35 per share. This price stands 9.28% below our Fair value of $124.95 per share, representing an upside of 10.23%. Our Potential value stands at $190.96 per share. That upper level reflects a constructive operating path where surging commercial electricity demand from artificial intelligence data centers accelerates grid infrastructure additions without requiring dilutive equity issuance.4
The primary risk that would alter our view is state utility commission pushback against Duke's capital programs while borrowing costs remain elevated. Duke carries $92.21B in total debt with $7.12B maturing within twelve months. If regulators lower allowed returns on equity below 9.0% or if refinancing yields exceed 8.0%, higher interest expenses would erode net income and restrict the cash flow needed to fund ongoing construction and dividend increases.2,4,6
The strongest reason supporting the business is Duke's massive rate-regulated capital investment cycle. Duke is investing over $14.0B annually to modernize and harden its power grid across high-growth southeastern markets. Under state utility rate-making, approved investments enter the rate base—the asset foundation that earns an authorized regulated profit. This continuous grid investment expands operating income and supports our projected 5% to 7% annual earnings growth, ensuring reliable dividend growth over time.1,6
Regulated Rate-Base Capital Compounding
Duke's $14.02B annual capital deployment into transmission and distribution grid infrastructure enters its regulated rate base under state commission compacts, driving steady 5% to 7% annual EPS compounding toward $7.17 by FY2027.1,6
Duke commands exclusive statutory service territories generating 89.5% of revenue from electric utilities, converting $12.33B in operating cash flow against $4.97B in net income (2.48x conversion) to secure dividend payments.6,7
Discounted Valuation Relative to Peers
Trading at 15.95x forward P/E against an operating margin of 26.76%, Duke trades at a discount to peers Southern Company (16.83x) and Entergy (19.31x), providing multiple expansion potential toward our Potential value of $190.96 as infrastructure assets enter service.3,4,6
Khuyến nghị của hãng
We rate Duke Energy as Hold because steady rate-base earnings growth from its $14.0B infrastructure program is balanced by elevated debt leverage and refinancing headwinds.4,6
Tổng quan công ty
EU&I conducts operations primarily through the regulated public utilities of Duke Energy Carolinas, Duke Energy Progress, Duke Energy Florida, Duke Energy Indiana and Duke Energy Ohio. EU&I provides retail electric service through the generation, transmission, distribution and sale of electricity to approximately 8.7 million customers within the Southeast and Midwest regions of the U.S. The service territory is approximately 90,000 square miles across six states with a total estimated population of 27 million. Customer creditworthiness is assessed prior to entering into these transactions. Credit concentration related to these transactions exists for certain of these customers.
The EU&I segment includes Duke Energy's regulated electric utilities in the Carolinas, Florida and the Midwest. The regulated electric utilities conduct operations through the Subsidiary Registrants that are substantially all regulated and, accordingly, qualify for regulatory accounting treatment. The GU&I segment includes Piedmont, Duke Energy's natural gas local distribution companies in Ohio and Kentucky, and Duke Energy's natural gas storage, midstream pipeline, and renewable natural gas investments. GU&I's operations are substantially all regulated and, accordingly, qualify for regulatory accounting treatment.
§2 Kịch bản tiêu cựcEN
Duke Energy's bear case evaluates a severe compound stress scenario characterized by regulatory pushback, elevated refinancing yields, and high capital intensity. Duke deployed $14.02B in capital expenditures in FY2025, which exceeded operating cash flow of $12.33B and generated -$1.69B in free cash flow. This cash shortfall necessitated $5.12B in net debt issuance, pushing total debt to $92.21B. Under stress conditions, if state utility commissions in North Carolina, South Carolina, and Florida disallow portions of the multi-year grid modernization buildout or lower authorized returns on equity below 9.0%, operating income would face $200M to $400M in annual headwinds. Concurrently, refinancing $7.12B in near-term debt maturities at pre-tax borrowing yields above 8.0% (vs current pre-tax cost of debt of 6.74% and 5.18% risk-free rate) would escalate annual interest expense above the FY2025 baseline of $3.63B, compressing net margin from 15.41% toward 14.50%. This severe dynamic would cap forward EPS growth at 3.50% and de-rate forward valuation multiples toward 13.5x-14.5x P/E, establishing downside valuation risk toward $88.73.
Regulatory commission disallowances of planned grid modernization investments
Compression of authorized returns on equity below requested utility levels
Escalating interest expense from refinancing debt maturities in an elevated rate environment
Các cách luận điểm này có thể đổ vỡ
State regulatory commission ROE disallowance and rate base exclusion across Carolinas and Florida
State utility commissions in North Carolina, South Carolina, and Florida restrict rate base additions from the $14.02B capex program and reduce authorized ROE below 9.0%, driving operating margin down from 26.76% toward the 10-year historical average of 22.87%, resulting in an estimated -18.5% fair value impact.6
FV impact
0%
Tín hiệu cảnh báo sớm cần theo dõi
Năm diễn biến có thể làm suy yếu luận điểm đầu tư của chúng tôi.
Regulatory rate order disallowances or authorized ROE cuts below 9.0% would impair rate-base earnings compounding and trigger peer multiple de-rating.
Hiện tại:9.8% - 10.1%
Cảnh báo nếu< 9.0%
02
§3 Lợi thế cạnh tranhEN
Narrow
Duke Energy Corporation commands a narrow economic moat rooted in intangible regulatory assets and efficient scale across its regulated transmission and distribution operations. Regulated utilities do not compete in open commercial markets; rather, they operate under statutory regulatory compacts granted by state utility commissions in North Carolina, South Carolina, Florida, Indiana, Ohio, and Kentucky. Under these compacts, Duke is granted an exclusive geographic monopoly to provide electric service in exchange for an obligation to serve all customers at rates approved by regulators. This statutory protection insulates Duke's core Electric Utilities and Infrastructure segment, which delivered $28.86B in FY2025 revenue (89.53% of consolidated revenue) and anchored $8.63B in operating income, from retail volume or pricing competition.
The second structural moat pillar is efficient scale. Replicating Duke's physical infrastructure — comprising thousands of miles of high-voltage transmission lines, substations, and local distribution grids — would be economically irrational for any competing utility. The enormous capital expenditure program of $14.02B in FY2025 (1.82x depreciation) expands Duke's productive rate base, effectively barring new market entrants who would face prohibitive capital costs without the customer density needed to generate economic returns. This scale efficiency enables Duke to maintain an operating margin of 26.76%, outperforming regional and national regulated peers including American Electric Power (23.25%), Xcel Energy (22.70%), and Entergy (24.46%), as well as the broader electric utility industry average of 23.20%.
Despite these significant structural advantages, Duke's moat is classified as narrow rather than wide due to the fundamental constraints of rate-of-return regulation. Regulated utilities are legally prevented from capturing excess economic rents; allowed returns on equity are capped by state commissions (typically between 9.50% and 10.10%), and any efficiency gains beyond authorized thresholds are routinely shared with retail ratepayers through periodic rate cases. Consequently, Duke's ROIC of 5.55% trades near its computed WACC of 6.27% and cost of equity of 6.52%. While this prevents substantial economic profit creation, the stability of Duke's regulated rate base compounding and its $12.33B in operating cash flow ensure multi-decade defensive durability.
Lợi nhuận kinh tế
Duke Energy operates as a fully regulated public utility where returns on invested capital are strictly circumscribed by state public service commission rate orders rather than unconstrained market pricing power. The company's ROIC of 5.55% trades proximate to its computed WACC of 6.27% and cost of equity of 6.52%. In regulated utility economics, statutory accounting conventions, accelerated depreciation, and multi-year regulatory lag naturally keep economic profit spreads narrow. However, because authorized returns are guaranteed on a prudently incurred rate base, the predictability and durability of cash flows provide substantial economic defensive value, justifying a narrow moat classification.2
6.5/ 10
Narrow
Sources of advantage
01Regulated Service Territory Franchises (Intangible Assets) — Duke Energy holds exclusive statutory service territory franchises across high-growth southeastern and midwestern jurisdictions, generating $28.86B in FY2025 electric revenue, representing 89.53% of consolidated revenue. These legal monopolies protect the company from retail competition and provide structured cost-recovery mechanisms.Wide
02Efficient Scale in Electric Transmission and Distribution Infrastructure — The massive capital investment required to replicate Duke's extensive transmission and distribution networks — supported by $14.02B in FY2025 capital expenditures and a total asset base of $195.74B — creates overwhelming efficient scale dynamics. Potential duplicate infrastructure would result in destructive excess capacity and unviable returns for any entrant.
Mối đe dọa đã biết với lợi thế cạnh tranh
Mối đe dọa
Mức độ
Mốc thời gian
Giảm thiểu
Adverse state commission rate-case orders and allowed ROE compression below 9.0%
high
12-24 months
Active multi-year rate plans, performance-based rate-making riders, and rigorous cost-of-service documentation across state jurisdictions to support capital recovery.
The highlighted cell is Fair value when every assumption sits at its base level ($124.95). Each row and column shows what Fair value becomes when one assumption moves.
Grid modernization capital expenditures successfully converted into productive rate base assets
Refinancing of maturing debt accommodated within approved regulatory tariff structures
The Base scenario reflects the modal operating pathway of a mature regulated utility executing on its multi-year capital investment program. Electric load expands steadily in line with regional population growth and scheduled industrial interconnections. General rate-case settlements in North Carolina, South Carolina, and Florida authorize returns on equity consistent with historical precedent, enabling the grid modernization capital expenditure program to compound the regulated rate base at a mid-single-digit pace. Under these assumptions, the projected target reaches $124.95 with a probability of 65.0%, offering an expected return of 10.2% from $113.35.
Electric volume growth accelerates above baseline driven by commercial and industrial customer interconnections
State regulatory commissions approve authorized returns on equity exceeding historical utility benchmarks
Capital expenditure programs proceed on schedule without cost overruns or equity
§7 Cây quyết định lợi nhuậnEN
Vượt
Upgrade the rating; Evaluate expanding portfolio weighting if accelerated commercial interconnections confirm sustained rate base compounding without dilutive equity issuance.
Kích hoạt: Quarterly diluted earnings per share exceeding consensus expectations alongside upward guidance revisions for full-year electric load growth and capital expenditure execution
A decisive earnings beat driven by higher-than-projected volumetric electric demand and regulatory rider implementation would accelerate rate base additions and expand forward cash distribution capacity toward $190.96.
Đúng kỳ vọng
Maintain Hold; Maintain position weighting and collect dividend income while monitoring upcoming rate-case filings and debt maturity refinancing progress.
Kích hoạt: Quarterly results matching consensus expectations with reaffirmation of annual rate base capital expenditure and dividend payout targets
Meeting consensus estimates validates steady execution on multi-year rate plans across the Carolinas and Florida, confirming that shares offer balanced risk-reward relative to $124.95 with an upside of 10.2%.
Hụt
Downgrade the rating; Re-examine capital allocation discipline and consider trimming position exposure if commission rate orders restrict equity return allowances or debt refinancing spreads widen.
Kích hoạt: Quarterly earnings missing consensus expectations due to unexpected regulatory rate disallowances, higher storm restoration expenses, or sharply escalating interest costs
An operational or regulatory miss driven by commission disallowances or rising borrowing drag would undermine rate base growth expectations and threaten forward dividend coverage.
Chất lượng lợi nhuận
Duke Energy's earnings quality remains robust, anchored by statutory utility rate structures and reliable customer collections that generate exceptional operating cash conversion relative to reported net income. Cash flows originate almost entirely from regulated electric and gas utilities with rapid billing cycles and negligible customer default risk. Operating income reflects established public utility accounting standards under which extensive grid modernization expenditures are depreciated across multi-decade regulatory asset lives, preventing operational earnings distortion and maintaining reliable dividend backing.
Hiện tạiSettlements across core jurisdictions remain within constructive historical target ranges
Vì sao quan trọng
Allowed return on equity determines the profitability permitted on deployed capital, directly setting authorized net income and dividend growth trajectory.
Duke Energy exhibits exceptional underlying cash-generating power, with operating cash flow expanding from $5.93B in FY2022 to $12.33B in FY2025, delivering a 2.48x conversion ratio against GAAP net income of $4.97B. However, reported free cash flow was -$1.69B in FY2025 due to $14.02B in capital expenditures. Normalizing capital intensity reveals that maintenance capex represents $7.71B (55% of capex, matching $7.70B in annual depreciation), leaving $6.31B in discretionary growth capex that expands the regulated rate base. Owner earnings stood at $4.96B, demonstrating that normalized operating cash flow comfortably covers underlying asset maintenance and dividend requirements.5,6
Duke Energy's ROIC of 5.55% reflects standard rate-regulated public utility economics, where total asset returns are bounded by state public service commission rate orders. Under statutory rate-making formulas, authorized returns are applied specifically to the equity component of the utility's rate base rather than total invested capital, resulting in stable, low-volatility returns across business cycles.
ROIC of 5.55% compares to a computed enterprise WACC of 6.27% (debt weight 51.06%, pre-tax cost of debt 6.74%) and a cost of equity of 6.52%. While headline ROIC sits slightly below WACC due to capital project timing and regulatory lag, equity returns are protected by allowed ROEs of 9.8%-10.1%, providing durable equity compounding.
FY2025 operating cash flow reached $12.33B, delivering 2.48x conversion against GAAP of $4.97B.
Doanh thu mới nhất32,2 T US$CAGR doanh thu +4,0%
Biên hoạt động26,8%10 kỳ tài chính
Dòng tiền tự do mới nhất-1,7 T US$FY2025
Nợ ròng87 T US$FY2025
Phân tích báo cáo kết quả kinh doanhQuy mô kinh doanh chuyển thành lợi nhuận báo cáo như thế nào.
StockMarketAgent.AI
Doanh thu32,2 T US$Giá vốn doanh thu−22,1 T US$Lợi nhuận gộp10,2 T US$Chi phí hoạt động−1,5 T US$Lợi nhuận hoạt động8,6 T US$Các khoản ngoài hoạt động và thuế−3,7 T US$Lợi nhuận ròng5 T US$
Dữ liệu lịch sử tài chính
Doanh thu
32.237.000.000 US$
Giá vốn doanh thu
22.063.000.000 US$
Lợi nhuận gộp
10.174.000.000 US$
Chi phí hoạt động
1.548.000.000 US$
Lợi nhuận hoạt động
8.626.000.000 US$
Các khoản ngoài hoạt động và thuế
-3.658.000.000 US$
Lợi nhuận ròng
4.968.000.000 US$
Tổng quan bảng cân đối kế toánCách tài sản đã báo cáo được nắm giữ và tài trợ trong kỳ đã chọn.
StockMarketAgent.AI
Cơ cấu tài sảnNguồn tài trợ
Tổng tài sản195,7 T US$Tiền mặt245 Tr US$Tài sản ngắn hạn11,6 T US$Tổng nợ phải trả142,7 T US$Nợ ngắn hạn21 T US$Vốn chủ sở hữu53 T US$
Dữ liệu phân tích bảng cân đối kế toán
Tổng tài sản
195.736.000.000 US$
Tiền mặt
245.000.000 US$
Tài sản ngắn hạn
11.613.000.000 US$
Tổng nợ phải trả
142.717.000.000 US$
Nợ ngắn hạn
21.047.000.000 US$
Vốn chủ sở hữu
53.019.000.000 US$
Cầu nối dòng tiềnDòng tiền từ hoạt động chuyển thành dòng tiền tự do như thế nào trong FY2025.
StockMarketAgent.AI
Đối chiếu dòng tiền hoạt động
Lợi nhuận ròng5 T US$Khấu hao và phân bổ+7,7 T US$Điều chỉnh hoạt động khác−342 Tr US$Dòng tiền hoạt động12,3 T US$
Đối chiếu tiền đầu kỳ đến cuối kỳ
Tiền đầu kỳ421 Tr US$Dòng tiền hoạt động+12,3 T US$Dòng tiền đầu tư−14,3 T US$Dòng tiền tài chính+2 T US$Tiền cuối kỳ363 Tr US$
12,3 T US$ − 14 T US$Dòng tiền tự do -1,7 T US$
Dữ liệu cầu nối dòng tiền
Lợi nhuận ròng
4.968.000.000 US$
Dòng tiền vào từ hoạt động
12.672.000.000 US$
Khấu hao và phân bổ
7.704.000.000 US$
Dòng tiền hoạt động
12.330.000.000 US$
Dòng tiền ra từ hoạt động
342.000.000 US$
Tiền sẵn có
14.701.000.000 US$
Tiền đầu kỳ
421.000.000 US$
Dòng tiền vào từ tài chính
1.950.000.000 US$
Dòng tiền ra từ đầu tư
14.338.000.000 US$
Capex
14.024.000.000 US$
Hoạt động đầu tư khác
314.000.000 US$
Tiền cuối kỳ
363.000.000 US$
Dòng tiền đầu tư
-14.338.000.000 US$
Dòng tiền tài chính
1.950.000.000 US$
Doanh thu theo phân khúc hoạt độngTỷ trọng trong tổng doanh thu của 2025-12-31.
31,7 T US$Tổng doanh thu
Doanh thu theo phân khúc hoạt độngTỷ trọng
Electric Utilitiesand Infrastructure28,9 T US$90,9%+3,9% so với cùng kỳ
Gas Utilitiesand Infrastructure2,9 T US$9%+27,1% so với cùng kỳ
All Other Segments28 Tr US$0,1%−26,3% so với cùng kỳ
Nguồn: SEC EDGAR · Nộp ngày 2026-02-26 · SEC EDGAR
Dữ liệu cơ cấu doanh thu: Doanh thu theo phân khúc hoạt động
Doanh thu theo phân khúc hoạt động
Doanh thu
Tỷ trọng
so với cùng kỳ
Electric Utilitiesand Infrastructure
28,9 T US$
90,9%
3,9%
Gas Utilitiesand Infrastructure
2,9 T US$
9%
27,1%
All Other Segments
28 Tr US$
0,1%
-26,3%
Doanh thu và lợi nhuậnQuy mô kinh doanh chuyển thành lợi nhuận báo cáo như thế nào.
Tiền mặt và nợThanh khoản sẵn có so với tổng dư nợ.
Tạo dòng tiềnDòng tiền hoạt động so với dòng tiền tự do.
Khả năng sinh lờiDiễn biến biên gộp, biên hoạt động và biên ròng.
Dữ liệu tài chính tại thời điểm được dùng trong phân tích ngày 2026-09-27.
Dữ liệu lịch sử tài chính
Kỳ
Doanh thu
EBITDA
Lợi nhuận ròng
Dòng tiền hoạt động
Dòng tiền tự do
Capex
Khấu hao và phân bổ
Thù lao bằng cổ phiếu
Mua lại cổ phiếu
Cổ tức đã trả
Phát hành nợ ròng
Dòng tiền đầu tư
Dòng tiền tài chính
Tiền đầu kỳ
Tiền cuối kỳ
Tiền mặt và đầu tư
Tổng nợ
Biên hoạt động
ROIC
WACC
Chênh lệch ROIC−WACC
2016-12-31
22,7 T US$
9,5 T US$
2,2 T US$
6,9 T US$
-1 T US$
7,9 T US$
3,9 T US$
53 Tr US$
—
2,3 T US$
—
-11,5 T US$
4,3 T US$
—
541 Tr US$
-5,4 T US$
47,9 T US$
22,9%
—
3,0%
—
2017-12-31
23,6 T US$
10,3 T US$
3,1 T US$
6,6 T US$
-1,4 T US$
8,1 T US$
4 T US$
64 Tr US$
—
2,5 T US$
—
-8,4 T US$
1,8 T US$
541 Tr US$
505 Tr US$
-6,4 T US$
52,3 T US$
23,9%
—
3,3%
—
2018-12-31
24,5 T US$
9,9 T US$
2,7 T US$
7,2 T US$
-2,2 T US$
9,4 T US$
4,7 T US$
73 Tr US$
—
2,5 T US$
—
-10,1 T US$
3 T US$
505 Tr US$
591 Tr US$
-5,9 T US$
54,5 T US$
19,1%
—
4,2%
—
2019-12-31
25,1 T US$
11,5 T US$
3,7 T US$
8,2 T US$
-2,9 T US$
11,1 T US$
5,2 T US$
-5,1 T US$
—
2,7 T US$
—
-12 T US$
3,7 T US$
591 Tr US$
573 Tr US$
-7,4 T US$
58,1 T US$
22,8%
—
3,0%
—
2020-12-31
23,4 T US$
8,5 T US$
1,4 T US$
8,9 T US$
-1,1 T US$
9,9 T US$
5,5 T US$
-5 T US$
—
2,8 T US$
—
-10,6 T US$
1,7 T US$
573 Tr US$
556 Tr US$
-8,3 T US$
59,9 T US$
19,6%
—
3,3%
—
2021-12-31
25,1 T US$
11,4 T US$
3,9 T US$
8,3 T US$
-1,4 T US$
9,7 T US$
5,7 T US$
-5,2 T US$
—
3,1 T US$
—
-10,9 T US$
2,6 T US$
556 Tr US$
520 Tr US$
10,7 T US$
63,8 T US$
21,9%
—
3,6%
—
2022-12-31
28,8 T US$
12,4 T US$
2,6 T US$
5,9 T US$
-5,4 T US$
11,4 T US$
5,8 T US$
95 Tr US$
0 US$
3,2 T US$
8,1 T US$
-12 T US$
6,1 T US$
520 Tr US$
603 Tr US$
409 Tr US$
69,8 T US$
20,9%
—
5,7%
—
2023-12-31
29,1 T US$
13,9 T US$
2,8 T US$
9,9 T US$
-2,7 T US$
12,6 T US$
6,1 T US$
91 Tr US$
0 US$
3,2 T US$
5,4 T US$
-12,5 T US$
2,4 T US$
603 Tr US$
357 Tr US$
253 Tr US$
75,3 T US$
24,3%
—
5,6%
—
2024-12-31
30,4 T US$
15 T US$
4,5 T US$
12,3 T US$
48 Tr US$
12,3 T US$
6,4 T US$
—
1 T US$
3,2 T US$
4,7 T US$
-13,1 T US$
859 Tr US$
357 Tr US$
421 Tr US$
11,7 T US$
80,7 T US$
26,1%
—
6,3%
—
2025-12-31
32,2 T US$
15,7 T US$
5 T US$
12,3 T US$
-1,7 T US$
14 T US$
7,7 T US$
—
0 US$
3,3 T US$
5,1 T US$
-14,3 T US$
2 T US$
421 Tr US$
363 Tr US$
245 Tr US$
87,2 T US$
26,8%
—
5,6%
—
§9 So sánh định giá với các doanh nghiệp cùng ngành
Giá trị hợp lýReport-date price
Duke Energy CorporationDUK
Giá / giá trị hợp lý
Giá trị hợp lý124,95 US$Report-date price113,35 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư53 / 100
The Southern CompanySO
Giá / giá trị hợp lý
Giá trị hợp lý74,53 US$Report-date price82,88 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư52 / 100
American Electric Power Company Inc.AEP
Giá / giá trị hợp lý
Giá trị hợp lý128,93 US$Report-date price118,35 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư54 / 100
Duke Energy CorporationDUK
Giá / giá trị hợp lý
Giá trị hợp lý124,95 US$Report-date price113,35 US$
Duke Energy Corporation (DUK) trades at 16.0x forward earnings against a peer median of 17.0x. Its EV/EBITDA of 11.0x compares with a peer median of 13.4x. The comparison uses 4 peers: The Southern Company, American Electric Power Company Inc., Xcel Energy Inc. and Entergy Corporation, as of 2026-09-26 to 2026-09-27.
§10 Ngành và chu kỳEN
Pha chu kỳ
Expansion
The electric utility industry exhibits an elevated reinvestment phase, evidenced by an industry capex-to-revenue benchmark of 33.60% and an industry capex-to-depreciation ratio of 3.15x. Duke Energy actively participates in this expansionary cycle, deploying $14.02B in capital expenditures in FY2025 on $32.24B in revenue (a 43.50% reinvestment rate) and generating 1.82x depreciation ($7.70B D&A).4,6
Chu kỳ tăng giá
A utility upcycle is propelled by structural load growth from artificial intelligence data centers, manufacturing onshoring, and widespread electrification. In this environment, state commissions approve supportive multi-year rate plans, high authorized returns on equity (exceeding 10.0%), and timely capital recovery riders, allowing utilities to compound rate base and EPS at 5-7% annually while increasing dividends.
Chu kỳ giảm giá
A utility downcycle occurs when escalating customer bills encounter political and regulatory resistance, resulting in commissions disallowing capital expenditures from rate base or cutting authorized ROEs below 9.0%. Concurrently, higher benchmark interest rates elevate debt refinancing costs, squeezing profit margins and forcing utilities to curtail capital programs or issue dilutive equity to protect credit ratings.
Xu hướng dài hạn
Xu hướng
Tác động
Ghi chú
AI Data Center Power Demand and Industrial Electrification
positive
Explosive power demand from artificial intelligence computing clusters and hyperscale data center facilities across North Carolina and South Carolina provides unprecedented multi-decade volume visibility above baseline GDP growth.
Statutory Clean Energy Transition and Decarbonization Mandates
positive
State-mandated clean energy transitions, renewable generation mandates, and grid resilience requirements require billions in capital deployment, directly expanding the regulated rate base.
Định vị
Duke Energy occupies an advantaged competitive position within the regulated utility landscape. With 89.53% of revenue derived from Electric Utilities and Infrastructure, Duke's franchise footprint across the Carolinas and Florida captures above-average net population migration and significant data center development. Furthermore, Duke's FY2025 operating margin of 26.76% significantly outpaces peers AEP (23.25%), XEL (22.70%), and the industry average of 23.20%. Despite superior operating profitability, Duke trades at a forward P/E of 15.95x, representing a discount to the peer median of 17.05x (SO at 16.83x, AEP at 17.26x, and ETR at 19.31x), highlighting rerating potential as grid modernization assets enter service.3,4,6,7
§11 Quản lý vị thếEN
Quy mô vị thế
3-5%
Position sizing reflects Duke Energy's mature_dividend archetype, supported by an 89.5% revenue concentration in regulated electric utilities and robust $12.33B operating cash flow backing a 3.83% dividend yield. However, sizing is restrained by $92.21B in total debt, negative free cash flow (-$1.69B), and an established Hold rating from the investment committee.4,5,6,7
Rủi ro
Duke Energy's risk management framework centers on regulatory compliance, debt maturity management, and weather resilience. Management actively mitigates interest rate exposure across its $92.21B debt ladder by issuing fixed-rate operating company bonds with staggered maturities, addressing the $7.12B maturing within 12 months. Regulatory risk is managed through multi-year rate plans and rider mechanisms that incorporate capital expenditures into rate base with minimal lag. Storm damage risks across coastal Carolina and Florida jurisdictions are hedged through dedicated statutory reserve funds and state-approved securitization statutes, protecting operational liquidity and preserving dividend continuity.
Duke offers an attractive, stable 3.8% dividend yield backed by $12.33B in operating cash flow and a 2.48x conversion of net income. Existing holders can comfortably maintain their positions, but prospective income buyers should wait for price pullbacks below $105.00 to capture a dividend yield above 4.15%.6
Total Return and Value Investors
Hold
At $113.35, Duke trades 9.28% below our Fair value of $124.95, offering a modest 10.23% upside. While the forward P/E of 15.95x sits below the peer median of 17.05x, the $92.21B debt load and ongoing refinancing needs justify a patient, disciplined stance.4
Defensive and Conservative Investors
Hold
Duke's statutory service territories across the Carolinas and Florida provide defensive insulation against macroeconomic volatility. However, negative free cash flow of -$1.69B from heavy capital investment caps upside until rate-base additions are fully recognized by state regulators.5,7
§14 Khuyến nghị cuối cùngEN
Hành động
Giữ
We recommend a Hold rating on Duke Energy Corporation. At the report-date price of $113.35, Duke trades at a 9.28% discount to our Fair value of $124.95, offering a modest 10.23% upside that fairly reflects its balance of regulated growth and leverage risk.4
While Duke's $14.02B capital investment program drives reliable 5% to 7% long-term earnings compounding across protected southeastern territories, substantial total debt of $92.21B and near-term refinancing requirements warrant waiting for a wider margin of safety before adding fresh capital.
§15Your notes
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Private notes
Visible only to you. Synced to this device.
0 chars
Sources
The records this analysis drew on, as they stood when it was run.
Analyst consensusData as of 2026-09-27 · Published 2026-09-27 · Provider-adjusted · cited for 1 figuresCited in Tóm tắt điều hành, Khuyến nghị cuối cùng
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
Customer bill pushback constraining tariff increases and volumetric demand
The downside scenario accounts for potential regulatory friction and financing headwinds. State commissions could disallow portions of capital investments from the rate base or compress authorized returns on equity during contentious general rate cases. Concurrently, elevated benchmark interest rates would increase refinancing costs on maturing debt obligations, while customer bill resistance or severe weather events could elevate operating costs and constrain dividend growth. This scenario serves as a downside stress test examining capital allocation vulnerability under adverse regulatory and credit conditions.
Operating margin 3 points lower throughout
Trigger
Within 18 months
Refinancing shock on maturing debt ladder elevating cost of capital
Duke carries $92.21B in total debt with $7.12B maturing within 12 months. Pre-tax cost of debt of 6.74% rising above 8.0% increases annual interest expense by over $600M, shifting WACC from 6.27% up by 200 bps and driving a -33.3% fair value impact.2,4
FV impact
-25.2%
Cost of capital 2 points higher
Trigger
Within 24 months
Severe multiple de-rating from persistent negative free cash flow and credit metric deterioration
Deceleration of top-line electric utility growth below 2.0% would falsify commercial data center interconnection and regional load expansion assumptions.
In the Bull scenario, accelerated data center interconnections and manufacturing reshoring across southeastern service territories drive electric volume growth above baseline expectations. State regulatory commissions grant constructive rate orders with authorized equity returns exceeding historical baselines, allowing rapid rate-base compounding without requiring dilutive equity financing. Operating margins expand modestly and valuation multiples rerate upward toward premium regulated peers. Under these conditions, the projected target is $190.96 with an estimated probability of 15.0%, representing an expected return of 68.5% from the analysis price of $113.35.
Electric Utilities Weather-Normalized Retail Load Growth
Hiện tạiCommercial and industrial demand across southeastern service territories continues expanding steadily
Vì sao quan trọng
Load growth reflects commercial data center interconnections and regional population migration, driving electric sales volume and validating capital expansion plans.
Hiện tạiAnnual infrastructure deployment proceeds in line with multi-year capital plans
Vì sao quan trọng
Capital deployed into transmission and distribution enters the regulated rate base once placed in service, driving future tariff revenue and operating cash flow.
04
Chỉ số:
Effective Interest Rates on Maturing Debt Refinancing
Hiện tạiManagement utilizes operating company debt issuance to manage maturity schedule
Vì sao quan trọng
Rolling over near-term debt maturities at elevated market yields directly increases interest expense, squeezing net margin and cash available for distribution.
05
Chỉ số:
Storm Restoration Costs and Regulatory Rider Securitization
Hiện tạiState securitization statutes and dedicated storm reserve mechanisms remain fully active
Vì sao quan trọng
Extreme weather events create discrete capital outlays that require timely regulatory approval for rider recovery to prevent working capital drag.
Duke Energy's capital allocation framework is dominated by its strategic infrastructure buildout and shareholder dividend distributions. In FY2025, Duke allocated $14.02B to capital expenditures and distributed $3.30B in common dividends ($4.34 DPS). With free cash flow at -$1.69B, capital deployment was funded through $5.12B in net debt issuance, increasing total debt to $92.21B. Common share buybacks were zero, as capital is prioritized for rate base deployment earning authorized equity returns. Share count expanded marginally by 0.50% via dividend reinvestment programs.
Negative free cash flow represents productive rate-base additions rather than operational weakness, but elevates debt to $92.21B and heightens refinancing sensitivity.
Duke generated $8.63B in operating income on $32.24B revenue in FY2025 (26.76% operating margin), outperforming AEP (23.25%), XEL (22.70%), and the industry benchmark of 23.20%.
Superior operational scale across the Carolinas and Florida shields operating profitability from cost inflation during heavy construction cycles.
Xcel Energy Inc.XEL
Giá / giá trị hợp lý
Giá trị hợp lý85,03 US$Report-date price79,73 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư52 / 100
Entergy CorporationETR
Giá / giá trị hợp lý
Giá trị hợp lý77,58 US$Report-date price100,94 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư48 / 100
Biên
DUK
Duke Energy Corporation
$88.4B
16.0x
2.7x
11.0x
9.9%
—
SO
The Southern Company
$95.3B
16.8x
3.2x
12.1x
11.5%
29.6%
AEP
American Electric Power Company Inc.
$64.4B
17.3x
2.8x
13.1x
10.1%
23.3%
XEL
Xcel Energy Inc.
$43.6B
15.4x
3.0x
13.6x
9.9%
22.7%
ETR
Entergy Corporation
$47.1B
19.3x
3.5x
13.9x
10.2%
24.5%
Higher-for-Longer Benchmark Interest Rates
negative
Persistent high interest rates elevate refinancing yields on utility debt ladders, increasing annual interest carrying costs and competing against utility dividend yields.
