investorscraft@gmail.com

Intrinsic ValueOcean Park High Income ETF (DUKH)

Previous Close$24.53
Intrinsic Value
Upside potential
Previous Close
$24.53

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 JR SUB DEB 73 operates as a junior subordinated debenture issuer under Duke Energy Corporation, a leading diversified energy company in the U.S. The parent company, Duke Energy, is a regulated utility with operations spanning electric power generation, transmission, and distribution, serving millions of customers across the Southeast and Midwest. Its core revenue model is anchored in stable, regulated utility operations, supplemented by commercial renewable energy projects. Duke Energy holds a dominant market position in its service territories, benefiting from high barriers to entry and long-term regulatory frameworks that ensure predictable cash flows. The company’s diversified energy mix, including nuclear, natural gas, and renewables, positions it strategically in the transition toward cleaner energy. Its junior subordinated debentures, like DUKH, represent a layer of financing that supports Duke Energy’s capital-intensive infrastructure investments while offering investors a fixed-income instrument tied to the parent’s creditworthiness.

Revenue Profitability And Efficiency

For FY 2024, Duke Energy reported revenue of $30.36 billion and net income of $4.52 billion, translating to a diluted EPS of $5.86. The company generated $12.28 billion in operating cash flow, reflecting strong operational efficiency. With no reported capital expenditures for this period, the focus appears to be on optimizing existing assets rather than significant new investments, which aligns with its regulated utility model.

Earnings Power And Capital Efficiency

Duke Energy demonstrates robust earnings power, as evidenced by its $4.52 billion net income and $5.86 diluted EPS. The absence of capital expenditures in the reported period suggests efficient capital allocation, likely directed toward maintaining and upgrading existing infrastructure. The company’s ability to generate substantial operating cash flow ($12.28 billion) underscores its capacity to service debt and meet financial obligations.

Balance Sheet And Financial Health

Duke Energy’s balance sheet shows $314 million in cash and equivalents against $8.89 billion in total debt, indicating a leveraged but manageable position typical of utility companies. The junior subordinated debentures (DUKH) form part of this debt structure, providing flexible financing. The company’s regulated revenue streams offer stability, supporting its ability to meet long-term debt obligations.

Growth Trends And Dividend Policy

Growth for Duke Energy is likely driven by incremental investments in renewable energy and grid modernization, though no specific capital expenditures were reported for FY 2024. The dividend policy for DUKH is not disclosed, but Duke Energy’s parent company has a history of consistent dividends, reflecting its stable cash flows and commitment to shareholder returns.

Valuation And Market Expectations

The valuation of DUKH is tied to Duke Energy’s credit profile and broader market interest rates. As a junior subordinated debenture, its yield reflects the parent company’s financial health and investor appetite for utility-sector fixed income. Market expectations likely focus on Duke Energy’s ability to maintain stable cash flows and service its debt obligations amid regulatory and energy transition risks.

Strategic Advantages And Outlook

Duke Energy’s strategic advantages include its regulated monopoly status, diversified energy portfolio, and leadership in renewable energy transition. The outlook remains stable, supported by predictable regulatory frameworks and growing demand for clean energy. However, challenges such as rising interest rates and regulatory scrutiny could impact future financing costs and profitability.

Sources

Company filings, Duke Energy Corporation investor relations

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