Duke Energy Corporation (DUK)

Basic

  • Market Cap

    $70.78B

  • EV

    $154.21B

  • Shares Out

    770.81M

  • Revenue

    $28.6B

  • Employees

    27,037

Margins

  • Gross

    48.45%

  • EBITDA

    46.46%

  • Operating

    25.19%

  • Pre-Tax

    16.67%

  • Net

    9.93%

  • FCF

    -9.53%

Returns (5Yr Avg)

  • ROA

    2.32%

  • ROTA

    5.89%

  • ROE

    5.86%

  • ROCE

    4.12%

  • ROIC

    3.55%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    $104.06

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    $253M

  • Net Debt

    $80.39B

  • Debt/Equity

    1.61

  • EBIT/Interest

    2.39

Growth (CAGR)

  • Rev 3Yr

    7.61%

  • Rev 5Yr

    3.47%

  • Rev 10Yr

    2.59%

  • Dil EPS 3Yr

    46.4%

  • Dil EPS 5Yr

    7.79%

  • Dil EPS 10Yr

    4.1%

  • Rev Fwd 2Yr

    3.51%

  • EBITDA Fwd 2Yr

    9.46%

  • EPS Fwd 2Yr

    6.78%

  • EPS LT Growth Est

    6.16%

Dividends

  • Yield

  • Payout

    74.82%

  • DPS

    $4.06

  • DPS Growth 3Yr

    2.05%

  • DPS Growth 5Yr

    2.21%

  • DPS Growth 10Yr

    2.77%

  • DPS Growth Fwd 2Yr

    2.85%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

Total Revenues

24,658

22,951

24,201

28,319

28,602

Total Revenues % Chg.

2.2%

-6.9%

5.4%

17%

1%

Cost of Goods Sold, Total

13,082

11,683

12,132

15,207

14,744

Gross Profit

11,576

11,268

12,069

13,112

13,858

Selling General & Admin Expenses, Total

Depreciation & Amortization

4,548

4,504

4,745

5,086

5,253

Other Operating Expenses

1,307

1,311

1,355

1,466

1,400

Other Operating Expenses, Total

5,855

5,815

6,100

6,552

6,653

Operating Income

5,721

5,453

5,969

6,560

7,205

Interest Expense, Total

-2,204

-2,097

-2,207

-2,439

-3,014

Interest And Investment Income

31

30

13

27

29

Net Interest Expenses

-2,173

-2,067

-2,194

-2,412

-2,985

Income (Loss) On Equity Invest.

162

-2,005

62

113

113

Other Non Operating Income (Expenses)

399

421

623

365

569

EBT, Excl. Unusual Items

4,109

1,802

4,460

4,626

4,902

Restructuring Charges

-16

85

-261

-136

-102

Merger & Related Restructuring Charges

Impairment of Goodwill

Gain (Loss) On Sale Of Assets

-4

11

12

22

52

Asset Writedown

8

-978

-220

-434

-85

EBT, Incl. Unusual Items

4,097

920

3,991

4,078

4,767

Income Tax Expense

519

-169

268

300

438

Earnings From Continuing Operations

3,578

1,089

3,723

3,778

4,329

Earnings Of Discontinued Operations

-7

-7

-144

-1,323

-1,455

Minority Interest

177

295

329

95

-33

Net Income

3,748

1,377

3,908

2,550

2,841

Preferred Dividend and Other Adjustments

61

108

109

108

112

Net Income to Common Incl Extra Items

3,687

1,269

3,799

2,442

2,729

Net Income to Common Excl. Extra Items

3,694

1,276

3,943

3,765

4,184

Total Shares Outstanding

733

769

769

770

771

Weighted Avg. Shares Outstanding

729

737

769

770

771

Weighted Avg. Shares Outstanding Dil

729

738

769

770

771

EPS

5.1

1.7

4.9

3.2

3.5

EPS Diluted

5.1

1.7

4.9

3.2

3.5

EBITDA

10,897

10,939

11,632

12,403

13,289