US · DUKB
Duke Energy Corporation 5.625%
- Sector
- Utilities · Regulated Electric
- Headquarters
- Charlotte, DE 28202-1803
- Website
- duke-energy.com
Price · as of 2025-12-31
$24.06
Market cap 19.16B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $73.72 | +206.4% |
| Intrinsic Value(DCF) | $19.19 | -20.24% |
| Graham-Dodd Method(GD) | $74.22 | +208.5% |
| Graham Formula(GF) | $98.47 | +309.25% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $8.53 | $12.62 | |||
| 2012 | $10.73 | $75.42 | |||
| 2013 | $7.07 | $123.26 | |||
| 2014 | $5.22 | $27.03 | |||
| 2015 | $5.98 | $39.83 | |||
| 2016 | $0.00 | $38.01 | |||
| 2017 | $1.27 | $50.58 | |||
| 2018 | $17.47 | $52.76 | $0.00 | $1.10 | $45.02 |
| 2019 | $19.33 | $60.53 | $0.00 | $8.56 | $52.62 |
| 2020 | $20.21 | $54.27 | $0.00 | $0.00 | $6.61 |
| 2021 | $20.24 | $68.76 | $4.42 | $3.67 | $56.87 |
| 2022 | $20.77 | $71.32 | $16.04 | $0.00 | $74.44 |
| 2023 | $22.66 | $76.66 | $0.00 | $0.00 | $33.48 |
| 2024 | $23.51 | $80.56 | $15.36 | $6.80 | $73.43 |
| 2025 | $24.80 | $73.72 | $16.82 | $74.22 | $98.47 |
AI valuation
Our deep-learning model estimates Duke Energy Corporation 5.625%'s (DUKB) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $73.72
- Current price
- $24.06
- AI upside
- +206.4%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$19.19
-20.24% upside
Graham-Dodd
$74.22
+208.5% upside
Graham Formula
$98.47
+309.25% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| DUKB | Duke Energy Corporation 5… | $24.06 | 19.16B | +206% | -20% | +208% | +309% | 3.80 | 0.37 | 0.60 | 7.08 | 34.87 | 0.59 | 31.56% | 26.61% | 15.41% | 9.95% | 5.46% | 2.62% | 1.77 | 2.36 | 0.55 | 0.21 | 5.85 | 1090.00% | 769.00% | 1679041.00% | 63.99% | 0.59 | 8.85% | 0.00% | 0.00% | 0.00% | 12.93 | 9.00 | 3.44 | 0.37 |
| AQNB | Algonquin Power & Utiliti… | $25.74 | 18.89B | -6% | -63% | — | -62% | -12.76 | 3.74 | 7.59 | 29.25 | -3.19 | 5.30 | 36.44% | 19.23% | -59.52% | -28.33% | 1.43% | -7.81% | 1.43 | 1.23 | 0.76 | 0.31 | 8.05 | 40000.00% | -1403.00% | -187.00% | -2.22% | 0.32 | -3.13% | 1.68% | -21.40% | 11.92% | 54.49 | -62.22 | 10.48 | 0.94 |
| CMS | CMS Energy Corporation | $78.07 | 23.92B | -12% | -57% | -81% | -4% | 21.91 | 2.57 | 2.75 | 13.11 | 364.84 | 2.57 | 60.91% | 20.22% | 12.54% | 12.33% | 5.31% | 2.81% | 2.07 | 2.19 | 0.98 | 0.55 | 5.75 | 601.00% | 1363.00% | 14522.00% | -6.77% | 0.63 | -6.09% | 2.83% | 61.90% | 2.83% | 24.20 | -26.30 | 4.89 | 0.89 |
| EIX | Edison International | $74.74 | 28.76B | +43% | +25% | -32% | +177% | 6.09 | 1.63 | 1.48 | 8.62 | 2.45 | 1.63 | 57.83% | 36.72% | 23.59% | 28.37% | 9.72% | 5.23% | 2.42 | 4.61 | 0.73 | 0.27 | 5.15 | 24894.00% | 976.00% | 317.00% | -2.50% | 0.55 | -1.26% | 4.81% | 29.30% | 10.73% | 10.02 | -99.42 | 3.68 | 0.81 |
| EVRG | Evergy, Inc. | $83.66 | 19.27B | -22% | -58% | -85% | -57% | 22.63 | 1.89 | 3.27 | 12.73 | — | 2.46 | 32.28% | 25.19% | 14.45% | 8.48% | 5.81% | 2.53% | 1.51 | 2.42 | 0.49 | 0.18 | 5.64 | -343.00% | 165.00% | 11301.00% | -3.88% | 0.55 | -3.03% | 3.17% | 71.70% | 3.17% | 23.32 | -46.26 | 5.87 | 0.82 |
| KEP | Korea Electric Power Corp… | $19.50 | 25.04B | +5% | +80% | +57% | +45% | 3.99 | 0.35 | 0.15 | 1.53 | — | 0.35 | 12.02% | 8.96% | 3.74% | 9.22% | 10.34% | 1.44% | 0.61 | 1.79 | 0.46 | 0.27 | 1.01 | -17240.00% | 677.00% | -11338.00% | 11.91% | 0.25 | 2.98% | 0.91% | 3.60% | 0.91% | 3.97 | 19.98 | 0.36 | 0.48 |
| LNT | Alliant Energy Corporatio… | $72.34 | 18.6B | -24% | -52% | -81% | -25% | 22.95 | 2.53 | 4.26 | 15.05 | 137.18 | 2.53 | 40.10% | 23.50% | 18.57% | 11.30% | 5.62% | 3.34% | 1.68 | 2.00 | 0.80 | 0.49 | 5.84 | 1673.00% | 957.00% | 2144.00% | -7.07% | 0.55 | -7.21% | 2.80% | 64.30% | 2.80% | 29.64 | -23.12 | 6.96 | 1.11 |
| OKLO | Oklo Inc. | $62.95 | 9.84B | — | — | — | — | -35.30 | 10.36 | — | -45.15 | -59.44 | 10.36 | 0.00% | — | — | -68.01% | 537.39% | -49.64% | 0.01 | — | 43.47 | 43.02 | 1.82 | 5938.00% | — | 14092.00% | -1.49% | -7.19 | 394.30% | 0.00% | 0.00% | 3.32% | -44.92 | -61.22 | — | 50.16 |
| SO | The Southern Company | $97.38 | 107.23B | -18% | -56% | -93% | -26% | 25.71 | 2.98 | 3.63 | 11.96 | — | 3.51 | 29.81% | 24.60% | 14.69% | 12.05% | 6.11% | 2.77% | 1.83 | 2.20 | 0.65 | 0.34 | 4.48 | -175.00% | 1059.00% | -53097.00% | -3.35% | 0.58 | -3.62% | 2.81% | 72.30% | 3.77% | 23.58 | -47.75 | 5.80 | 0.98 |
About Duke Energy Corporation 5.625%
Duke Energy Corp. engages in the distribution of natural gas and energy related services. It operates through the following segments: Electric Utilities and Infrastructure, Gas Utilities and Infrastructure, and Other. The Electric Utilities and Infrastructure segment conducts operations in regulated electric utilities in the Carolinas, Florida and the Midwest. The Gas Utilities and Infrastructure segment focuses on Piedmont, natural gas local distribution companies in Ohio and Kentucky, and natural gas storage and midstream pipeline investments. The Other segment includes interest expense on holding company debt, unallocated corporate costs, and Bison which is a wholly owned captive insurance company. The company was founded on April 30, 1904 and is headquartered in Charlotte, NC.
- CEO
- None
- Employees
- 26.41K
- Beta
- 0.50
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($19.19 ÷ $24.06) − 1 = -20.24% (DCF, example).