DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Duke Energy Corporation (DUK)

Utilities | Regulated Electric

Today's Price

$127.44

Today's Fair Value

$133.85 +5.03%

Margin of Safety

+4.79%

Projected Value (5Y)

$215.57 +69.15%

Dividends Paid (5Y)

$22.67

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 5.08% | CAGR (5y): 13.41%

Diluted Shares Growth Rate

Regression: 1.39% | CAGR (5y): 1.03%

Dividend Growth Rate

Regression: 2.7% | CAGR (5y): 1.98%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 11.23x)

Discount Rate