Duke Energy Corp. (DUKB) intrinsic value & 10-year financials
Duke Energy Corp. (DUKB) has a Graham intrinsic value of $133.38 per share. Over the last 10 fiscal years revenue grew 3.8% a year to $31.7B, with an average return on invested capital of 4.9%.
- Graham intrinsic value
- $133.38
- Revenue (FY2025)
- $31.7B
- Revenue growth (10-yr CAGR)
- 3.8%
- ROIC (10-yr avg)
- 4.9%
- Free cash flow (FY2025)
- -$1.7B
DUKB 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $31.7B | $5.0B | $6.31 | -$1.7B | 27.2% | 5.9% |
| FY2024 | $30.1B | $4.5B | $5.71 | $48.0M | 26.4% | 5.7% |
| FY2023 | $28.7B | $2.8B | $3.54 | -$2.7B | 24.7% | 5.2% |
| FY2022 | $28.7B | $2.5B | $3.17 | -$5.4B | 21.0% | 4.8% |
| FY2021 | $24.7B | $3.9B | $4.94 | -$1.4B | 21.8% | 4.8% |
| FY2020 | $23.5B | $1.4B | $1.72 | -$1.1B | 19.4% | 4.4% |
| FY2019 | $24.3B | $3.7B | $5.06 | -$2.9B | 23.4% | 5.1% |
| FY2018 | $23.8B | $2.7B | $3.76 | -$2.2B | 19.7% | 4.3% |
| FY2017 | $21.2B | $3.1B | $4.36 | -$1.4B | 27.3% | 4.7% |
| FY2016 | $22.7B | $2.2B | $3.11 | -$1.1B | 23.5% | 4.0% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Duke Energy CORP has demonstrated mature, steady growth, with revenue compounding at 3.8% annually over the past decade.
Duke Energy CORP has historically struggled to out-earn its cost of capital, averaging just 4.9% ROIC.
Over the decade, Duke Energy CORP shows that the company has leveraged its balance sheet to sustain operations.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Duke Energy CORP is modeled at 8.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $133.38 per share.