investorscraft@gmail.com

Intrinsic ValueDuke Energy Corporation (0ID1.L)

Previous Close£121.38
Intrinsic Value
Upside potential
Previous Close
£121.38

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Duke Energy Corporation is a leading diversified energy company in the United States, operating across three key segments: Electric Utilities and Infrastructure, Gas Utilities and Infrastructure, and Commercial Renewables. The company serves approximately 8.2 million electric customers and 1.6 million natural gas customers across six states, leveraging a mix of generation sources including coal, hydroelectric, natural gas, and nuclear. Its Commercial Renewables segment focuses on wind, solar, and battery storage projects, providing clean energy solutions to utilities and corporate clients. Duke Energy holds a dominant position in regulated markets, particularly in the Southeast and Midwest, where it benefits from stable cash flows and long-term infrastructure investments. The company’s integrated model balances traditional utility operations with growing renewable energy initiatives, positioning it to navigate the transition toward decarbonization while maintaining reliability. With a service territory spanning 91,000 square miles and a generation capacity of over 50,000 MW, Duke Energy is a critical player in the U.S. energy landscape, supported by regulatory frameworks that ensure predictable returns.

Revenue Profitability And Efficiency

Duke Energy reported revenue of $30.4 billion for the fiscal year, with net income of $4.5 billion, reflecting a steady performance in its regulated utility operations. The company’s diluted EPS stood at $5.68, supported by efficient cost management and rate adjustments in its core markets. Operating cash flow was robust at $12.4 billion, though capital expenditures of $12.3 billion highlight significant ongoing investments in grid modernization and renewable energy projects.

Earnings Power And Capital Efficiency

The company’s earnings are underpinned by its regulated utility segments, which provide stable and predictable cash flows. Duke Energy’s capital efficiency is evident in its ability to fund substantial infrastructure investments while maintaining profitability. The Commercial Renewables segment, though smaller, contributes to earnings diversification and aligns with broader industry trends toward sustainable energy solutions.

Balance Sheet And Financial Health

Duke Energy’s balance sheet reflects a high level of debt at $85.4 billion, typical for capital-intensive utilities, but this is balanced by strong operating cash flows. Cash and equivalents were modest at $398 million, indicating reliance on external financing for large-scale projects. The company’s financial health is supported by its regulated asset base, which provides a stable revenue stream to service debt obligations.

Growth Trends And Dividend Policy

Growth is driven by investments in renewable energy and grid infrastructure, with a focus on regulatory-approved projects. Duke Energy maintains a consistent dividend policy, with a dividend per share of $4.18, appealing to income-focused investors. The company’s strategy balances growth initiatives with shareholder returns, though future dividend increases may be moderated by capital expenditure requirements.

Valuation And Market Expectations

With a market capitalization of approximately $90.2 billion and a beta of 0.38, Duke Energy is viewed as a low-volatility investment. The stock’s valuation reflects its defensive characteristics and steady earnings potential, though investors may weigh the impact of rising interest rates and regulatory risks on future performance.

Strategic Advantages And Outlook

Duke Energy’s strategic advantages include its scale, regulatory relationships, and diversified energy portfolio. The company is well-positioned to benefit from the energy transition, with a focus on renewables and grid resilience. Near-term challenges include managing debt levels and navigating regulatory approvals, but long-term prospects remain solid given its essential role in U.S. energy infrastructure.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount