Duke Energy Corporation (DUK)

Basic

  • Market Cap

    $71.27B

  • EV

    $155.16B

  • Shares Out

    770.71M

  • Revenue

    $28.75B

  • Employees

    27,859

Margins

  • Gross

    47%

  • EBITDA

    44.48%

  • Operating

    23.73%

  • Pre-Tax

    14.43%

  • Net

    4.17%

  • FCF

    -15.59%

Returns (5Yr Avg)

  • ROA

    2.29%

  • ROE

    6%

  • ROCE

    4.06%

  • ROIC

    3.46%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    $98.23

  • P/E

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

Per Share

  • Rev

    $37.3

  • Earnings (Dil)

    $1.41

  • FCF

    -$5.81

  • Book Value

    $61.02

Growth (CAGR)

  • Rev 3Yr

    6.54%

  • Rev 5Yr

    3.58%

  • Rev 10Yr

    2.61%

  • Dil EPS 3Yr

    20.55%

  • Dil EPS 5Yr

    3.14%

  • Dil EPS 10Yr

    4%

  • Rev Fwd 2Yr

    1.66%

  • EBITDA Fwd 2Yr

    8.12%

  • EPS Fwd 2Yr

    6.45%

  • EPS LT Growth Est

    6.06%

Dividends

  • Yield

  • Payout

    84.18%

  • DPS

    $4.04

  • DPS Growth 3Yr

    2.02%

  • DPS Growth 5Yr

    2.35%

  • DPS Growth 10Yr

    2.77%

  • DPS Growth Fwd 2Yr

    2.87%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM

Total Revenues

24,116.0

24,658.0

22,951.0

24,201.0

28,319.0

28,750.0

Total Revenues % Chg.

4.0%

2.2%

-6.9%

5.4%

17.0%

7.4%

Cost of Goods Sold, Total

13,399.0

13,082.0

11,683.0

12,132.0

15,207.0

15,238.0

Gross Profit

10,717.0

11,576.0

11,268.0

12,069.0

13,112.0

13,512.0

Selling General & Admin Expenses, Total

Depreciation & Amortization

4,074.0

4,548.0

4,504.0

4,745.0

5,086.0

5,206.0

Other Operating Expenses

1,281.0

1,307.0

1,311.0

1,355.0

1,466.0

1,484.0

Other Operating Expenses, Total

5,355.0

5,855.0

5,815.0

6,100.0

6,552.0

6,690.0

Operating Income

5,362.0

5,721.0

5,453.0

5,969.0

6,560.0

6,822.0

Interest Expense, Total

-2,094.0

-2,204.0

-2,097.0

-2,207.0

-2,439.0

-2,900.0

Interest And Investment Income

20.0

31.0

30.0

13.0

27.0

27.0

Net Interest Expenses

-2,074.0

-2,173.0

-2,067.0

-2,194.0

-2,412.0

-2,873.0

Income (Loss) On Equity Invest.

83.0

162.0

-2,005.0

62.0

113.0

106.0

Currency Exchange Gains (Loss)

85.0

Other Non Operating Income (Expenses)

379.0

399.0

421.0

623.0

365.0

421.0

EBT, Excl. Unusual Items

3,750.0

4,109.0

1,802.0

4,460.0

4,626.0

4,561.0

Restructuring Charges

-187.0

-16.0

85.0

-261.0

-136.0

-136.0

Merger & Related Restructuring Charges

Impairment of Goodwill

-93.0

Gain (Loss) On Sale Of Investments

Gain (Loss) On Sale Of Assets

-88.0

-4.0

11.0

12.0

22.0

51.0

Asset Writedown

-309.0

8.0

-978.0

-220.0

-434.0

-328.0

EBT, Incl. Unusual Items

3,073.0

4,097.0

920.0

3,991.0

4,078.0

4,148.0

Income Tax Expense

448.0

519.0

-169.0

268.0

300.0

319.0

Earnings From Continuing Operations

2,625.0

3,578.0

1,089.0

3,723.0

3,778.0

3,829.0

Earnings Of Discontinued Operations

19.0

-7.0

-7.0

-144.0

-1,323.0

-2,609.0

Minority Interest

22.0

177.0

295.0

329.0

95.0

-20.0

Net Income

2,666.0

3,748.0

1,377.0

3,908.0

2,550.0

1,200.0

Preferred Dividend and Other Adjustments

5.0

61.0

108.0

109.0

108.0

110.0

Net Income to Common Incl Extra Items

2,661.0

3,687.0

1,269.0

3,799.0

2,442.0

1,090.0

Net Income to Common Excl. Extra Items

2,642.0

3,694.0

1,276.0

3,943.0

3,765.0

3,699.0

Total Shares Outstanding

727.0

733.0

769.0

769.0

770.0

771.0

Weighted Avg. Shares Outstanding

708.0

729.0

737.0

769.0

770.0

770.8

Weighted Avg. Shares Outstanding Dil

708.0

729.0

738.0

769.0

770.0

770.8

EPS

3.8

5.1

1.7

4.9

3.2

1.4

EPS Diluted

3.8

5.1

1.7

4.9

3.2

1.4

EBITDA

10,058.0

10,897.0

10,939.0

11,632.0

12,403.0

12,789.0