Excluded
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
---
-
-Positive free-cash-flow history is shorter than two years.
D
US
DUK.US · Duke Energy CORP
US · US
Latest price127.14 USD
30D+3.3%
Vs. base value-1.6%
Research summary
DUK.US latest organized financial period shows revenue lacks a complete YoY comparison and net income grew +9.81% YoY. Current price is about 127 USD, while the model base case is about 129 USD; the current price sits -1.6% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income5B USD
Free cash flow-2B USD
Operating cash flow12B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:27
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price127.14 USD
Base value129.19 USD
Vs. base-1.6%
Price date2026/04/29
101.47 USD129.19 USD149.88 USD
-1.59%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
115.15 USD170.58 USD211.96 USD
-25.47%
170.58 USDCurrent price is 25.5% below the base model value.Adjusted reference: 199.05 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth40.0%
Current price implies roughly 40.0% annualized FCF growth.
40.0%Current price implies roughly 40.0% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
87.79 USD87.79 USD87.79 USD
+44.82%
87.79 USDCurrent price is 44.8% above the base model value.
Updated: 2026/04/29 15:27
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Discontinued operations | Discontinued operations | 1M USD | High |
| 2025/12/31 | Restructuring charges | Restructuring | -6M USD | Medium |
| 2024/12/31 | Discontinued operations | Discontinued operations | 20M USD | High |
| 2024/12/31 | Restructuring charges | Restructuring | -44M USD | Medium |
| 2023/12/31 | Discontinued operations | Discontinued operations | -4B USD | High |
| 2023/12/31 | Restructuring charges | Restructuring | -126M USD | Medium |
| 2022/12/31 | Other special charges | Other | -156M USD | Medium |
| 2022/12/31 | Special income/charges | Other | -170M USD | Medium |
| 2022/12/31 | Write-off | Impairment | -343M USD | Medium |
| 2025/09/30 | Discontinued operations | Discontinued operations | -1M USD | High |
| 2025/06/30 | Discontinued operations | Discontinued operations | -2M USD | High |
| 2024/09/30 | Discontinued operations | Discontinued operations | 74M USD | High |
| 2024/06/30 | Discontinued operations | Discontinued operations | -46M USD | High |
| 2024/03/31 | Discontinued operations | Discontinued operations | -6M USD | High |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 13
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | - | 5B USD | 5B USD | -2B USD | 6.31 | 6.32 |
| 2024/12/31 | Annual | - | 5B USD | 5B USD | 48M USD | 5.71 | 5.74 |
| 2023/12/31 | Annual | - | 3B USD | 7B USD | -3B USD | 3.54 | 9.14 |
| 2022/12/31 | Annual | 29B USD | 3B USD | 3B USD | -5B USD | 3.33 | 4.2 |
| 2021/12/31 | Annual | - | - | - | - | - | - |
Ad placement