DCF Calculator

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

Duke Energy Corporation (DUK-PA)

Utilities | Regulated Electric

Today's Price

$21.80

Today's Fair Value

$32.80 +50.46%

Margin of Safety

+33.54%

Projected Value (5Y)

$52.83 +142.34%

Dividends Paid (5Y)

$7.83

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: 6.77% | CAGR (5y): 0.03%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 2.62x)

Discount Rate