DCF Calculator

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

Duke Energy Corporation Units 1.08.29 (DUKU)

Utilities | Regulated Electric

Today's Price

$50.77

Today's Fair Value

$45.01 -11.35%

Margin of Safety

-12.80%

Projected Value (5Y)

$72.49 +42.78%

Dividends Paid (5Y)

$0.00

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: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.22x)

Discount Rate