TopFunds

Duke Energy Corporation

NYSE: DUK

Stock price

117.53 USD

(+17.92%) 5 years

Regulated Electric

Insider Transactions

5Y price score: 24
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: +17.92%
DATE RANGE:
USD PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
DateActionSharesPriceShare ValueHoldingNameTitleSource
02-jul.-26Award266--15,191Kesner Idalene Faydirectorlink
11-may.-26Sale(3,500)125.2(438,025)21,415Renjel Louis E.officer: EVP&CEO DEF&MW&ChiefCorpAffOfflink
08-may.-26Sale(20,000)124.4(2,487,400)96,102Sideris Harry K.director, officer: President, CEOlink
07-may.-26Award1,602--1,022GULDNER JEFFREY B.directorlink
07-may.-26Award1,602--7,347Pacilio Michael J.directorlink
07-may.-26Award1,602--7,681Burks Derrickdirectorlink
07-may.-26Award1,602124.9200,04212,723DORSA CAROLINEdirectorlink
07-may.-26Award1,602124.9200,04234,525Herron John Tdirectorlink
07-may.-26Award1,602124.9200,04214,262Davis Robert Mdirectorlink
07-may.-26Award1,602--9,276SKAINS THOMAS Edirectorlink

113.9

52-week range

134.4

117.53

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

1.7 %

Dividend Yield TTM

3.6 %

Market cap $

$ 91,626

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

17.6

Price / Book TTM

1.7

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

1.7

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

1.1 %

38.3 %

95.8 %

Free cash flow per share growth

(1,210.8) %

(51.1) %

(1,559.3) %

Earnings per share growth

10.4 %

266.9 %

55.8 %

Dividends

Previous dividend:1.085 per share, Paid, Ex-div date Aug 14, 2026

Analyst ratings

Price Target Low

127

Price Target High

140

Price Target Median

136

Buy

14

Hold

18

Sell

0

Financials

all figures in USD Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
4.1
3.1
4.4
3.8
5.1
1.7
4.9
3.2
5.4
5.7
6.3
4.5%
5.4
5.5
5.7
5.8
5.9
6.1
02FCF per share
(0.1)
(1.6)
(2)
(3.1)
(4)
(1.4)
(1.9)
(7.1)
(3.5)
0.1
(2.2)
32.4%
(5.5)
(6.3)
(7.3)
(8.3)
(9.4)
(10.6)
03Dividends per share
Help
Adjusted for splitsLearn more
3.2
3.4
3.5
3.6
3.7
3.8
3.9
4
4.1
4.1
4.2
2.7%
-
-
-
-
-
-
04Dividends payout, %
78.8%
87.5%
80.1%
92.7%
71.2%
204.2%
79.7%
124.7%
75.5%
71.2%
66.4%
(1.7)%
-
-
-
-
-
-
05Revenue
$ 22,371
$ 22,743
$ 23,565
$ 24,521
$ 25,079
$ 23,366
$ 24,621
$ 28,768
$ 29,060
$ 30,357
$ 32,237
3.7%
$ 33,437
$ 34,681
$ 35,971
$ 37,310
$ 38,698
$ 39,859
06ㅤ% Change
-
1.7%
3.6%
4.1%
2.3%
(6.8)%
5.4%
16.8%
1%
4.5%
6.2%
3.7%
3.7%
3.7%
3.7%
3.7%
3.7%
3.7%
07Net Income
2,861
2,666
3,059
2,666
3,748
1,377
3,908
2,550
4,296
4,510
4,968
5.7%
4,225
4,382
4,545
4,714
4,890
5,036
08ㅤ% Margin
12.8%
11.7%
13%
10.9%
14.9%
5.9%
15.9%
8.9%
14.8%
14.9%
15.4%
12.6% A
12.6%
12.6%
12.6%
12.6%
12.6%
12.6%
09CFO
6,676
6,798
6,624
7,186
8,209
8,856
8,290
5,927
9,878
12,328
12,352
6.4%
10,790
11,192
11,608
12,040
12,488
12,863
10ㅤ% Of revenue
29.8%
29.9%
28.1%
29.3%
32.7%
37.9%
33.7%
20.6%
34%
40.6%
38.3%
32.3% A
32.3%
32.3%
32.3%
32.3%
32.3%
32.3%
11CAPEX
(6,766)
(7,901)
(8,052)
(9,389)
(11,122)
(9,907)
(9,715)
(11,367)
(12,604)
(12,280)
(14,024)
7.6%
(15,084)
(16,225)
(17,452)
(18,771)
(20,190)
(21,717)
12ㅤ% Change
-
16.8%
1.9%
16.6%
18.5%
(10.9)%
(1.9)%
17%
10.9%
(2.6)%
14.2%
7.6% A
7.6%
7.6%
7.6%
7.6%
7.6%
7.6%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
(90)
(1,103)
(1,428)
(2,203)
(2,913)
(1,051)
(1,425)
(5,440)
(2,726)
48
(1,672)
33.9%
(4,294)
(5,033)
(5,844)
(6,731)
(7,702)
(8,854)
14Total assets
121,156
132,761
137,914
145,392
158,838
162,388
169,587
178,086
176,893
186,343
195,736
4.9%
205,354
215,445
226,031
237,138
248,790
261,015
15ㅤ% Change
-
9.6%
3.9%
5.4%
9.3%
2.2%
4.4%
5%
(0.7)%
5.3%
5%
4.9%
4.9%
4.9%
4.9%
4.9%
4.9%
4.9%
16Total liabilities
81,385
91,720
96,177
101,558
110,887
113,204
118,451
126,233
126,707
135,088
142,717
5.8%
149,730
157,087
164,806
172,904
181,401
190,314
17ㅤ% Of assets
67.2%
69.1%
69.7%
69.9%
69.8%
69.7%
69.9%
70.9%
71.6%
72.5%
72.9%
72.9% A
72.9%
72.9%
72.9%
72.9%
72.9%
72.9%
18Shareholders Equity
39,771
41,041
41,737
43,834
47,951
49,184
51,136
51,853
50,186
51,255
53,019
2.9%
55,624
58,358
61,225
64,234
67,390
70,701
19Net Debt
43,005
50,797
54,540
57,497
62,382
63,817
67,922
74,502
80,204
84,916
90,624
7.7%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
694,000
691,000
700,000
708,000
729,000
738,000
769,000
770,000
771,000
772,000
777,000
1.1%
785,827
794,755
803,784
812,916
822,151
831,492
21ㅤ% Change
-
(0.4)%
1.3%
1.1%
3%
1.2%
4.2%
0.1%
0.1%
0.1%
0.7%
1.1%
1.1%
1.1%
1.1%
1.1%
1.1%
1.1%
22ROA
2.4%
2%
2.2%
1.8%
2.4%
0.9%
2.3%
1.4%
2.4%
2.4%
2.5%
-
2.1%
2%
2%
2%
2%
1.9%
23ROE
7.2%
6.5%
7.3%
6.1%
7.8%
2.8%
7.6%
4.9%
8.6%
8.8%
9.4%
-
7.6%
7.5%
7.4%
7.3%
7.3%
7.1%
24Interest coverage
3.3
3
2.8
2.2
2.6
2.1
2.5
2.5
2.3
2.3
2.4
-
-
-
-
-
-
-
25Dividend Yield
4.6%
4.4%
4.2%
4%
4%
4.2%
3.9%
4%
4.3%
3.9%
3.6%
-
-
-
-
-
-
-
26P/E Ratio
17.6
25
19.3
22.9
18
53.2
21.2
32.5
17.9
18.9
18.6
-
-
-
-
-
-
-
27Stock price range
66-89
71-87
76-91
72-91
84-97
64-102
86-108
86-115
85-106
91-121
106-129
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
49,545
53,635
58,877
61,100
66,492
67,480
80,668
79,302
74,818
83,175
91,072
6.3%
(189,820)
(199,858)
(210,899)
(223,044)
(236,404)
-
29FCF Yield
(0.2)%
(2.1)%
(2.4)%
(3.6)%
(4.4)%
(1.6)%
(1.8)%
(6.9)%
(3.6)%
0.1%
(1.8)%
26%
2.3%
2.5%
2.8%
3%
3.3%
-
30Average stock price
77.6
79.1
83.8
81.5
90.4
83.3
96.8
100.7
95.6
105.7
117.5
4.2%
(241.6)
(251.5)
(262.4)
(274.4)
(287.5)
-
31 CEO
HS
Harry K. Sideris