Duke Energy Corporation Website

Duke Energy Corporation

NYSE-DUK

Basic

  • Market Cap

    $81.34B

  • EV

    $166.25B

  • Shares Out

    771.77M

  • Revenue

    $29B

  • Employees

    27,037

Margins

  • Gross

    49.29%

  • EBITDA

    47.44%

  • Operating

    25.8%

  • Pre-Tax

    17.15%

  • Net

    10.95%

  • FCF

    -6.2%

Returns (5Yr Avg)

  • ROA

    1.73%

  • ROTA

    5.81%

  • ROE

    5.81%

  • ROCE

    4.08%

  • ROIC

    3.48%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    $107.4

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    $459M

  • Net Debt

    $81.86B

  • Debt/Equity

    1.63

  • EBIT/Interest

    2.41

Growth (CAGR)

  • Rev 3Yr

    7.02%

  • Rev 5Yr

    3.73%

  • Rev 10Yr

    2.57%

  • Dil EPS 3Yr

    30.92%

  • Dil EPS 5Yr

    -0.71%

  • Dil EPS 10Yr

    3.86%

  • Rev Fwd 2Yr

    2.94%

  • EBITDA Fwd 2Yr

    9.55%

  • EPS Fwd 2Yr

    6.67%

  • EPS LT Growth Est

    6.4%

Dividends

  • Yield

  • Payout

    72.99%

  • DPS

    $4.08

  • DPS Growth 3Yr

    2.04%

  • DPS Growth 5Yr

    2.1%

  • DPS Growth 10Yr

    2.77%

  • DPS Growth Fwd 2Yr

    3.23%

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

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Total Revenues

24,658

22,951

24,201

28,319

28,602

28,997

Total Revenues % Chg.

2.2%

-6.9%

5.4%

17%

1%

1.4%

Cost of Goods Sold, Total

13,082

11,683

12,132

15,207

14,744

14,705

Gross Profit

11,576

11,268

12,069

13,112

13,858

14,292

Selling General & Admin Expenses, Total

Depreciation & Amortization

4,548

4,504

4,745

5,086

5,253

5,413

Other Operating Expenses

1,307

1,311

1,355

1,466

1,400

1,397

Other Operating Expenses, Total

5,855

5,815

6,100

6,552

6,653

6,810

Operating Income

5,721

5,453

5,969

6,560

7,205

7,482

Interest Expense, Total

-2,204

-2,097

-2,207

-2,439

-3,014

-3,111

Interest And Investment Income

31

30

13

27

29

29

Net Interest Expenses

-2,173

-2,067

-2,194

-2,412

-2,985

-3,082

Income (Loss) On Equity Invest.

162

-2,005

62

113

113

110

Other Non Operating Income (Expenses)

399

421

623

365

569

587

EBT, Excl. Unusual Items

4,109

1,802

4,460

4,626

4,902

5,097

Restructuring Charges

-16

85

-261

-136

-102

-102

Merger & Related Restructuring Charges

Impairment of Goodwill

Gain (Loss) On Sale Of Assets

-4

11

12

22

52

57

Asset Writedown

8

-978

-220

-434

-85

-78

EBT, Incl. Unusual Items

4,097

920

3,991

4,078

4,767

4,974

Income Tax Expense

519

-169

268

300

438

461

Earnings From Continuing Operations

3,578

1,089

3,723

3,778

4,329

4,513

Earnings Of Discontinued Operations

-7

-7

-144

-1,323

-1,455

-1,249

Minority Interest

177

295

329

95

-33

-89

Net Income

3,748

1,377

3,908

2,550

2,841

3,175

Preferred Dividend and Other Adjustments

61

108

109

108

112

113

Net Income to Common Incl Extra Items

3,687

1,269

3,799

2,442

2,729

3,062

Net Income to Common Excl. Extra Items

3,694

1,276

3,943

3,765

4,184

4,311

Total Shares Outstanding

733

769

769

770

771

772

Weighted Avg. Shares Outstanding

729

737

769

770

771

771.3

Weighted Avg. Shares Outstanding Dil

729

738

769

770

771

771.3

EPS

5.1

1.7

4.9

3.2

3.5

4

EPS Diluted

5.1

1.7

4.9

3.2

3.5

4

EBITDA

10,897

10,939

11,632

12,403

13,289

13,756

Effective Tax Rate

12.7%

-18.4%

6.7%

7.4%

9.2%

9.3%