Duke Energy Corporation (DUK) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Duke Energy Corporation (US:DUK), trading at 126.27. In 2025, Duke Energy Corporation generated $32.24 Billion in revenue and -$1.67 Billion in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Duke Energy Corporation is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 126.27
- Recent Revenue (2025): $32.24 Billion
- Free Cash Flow (2025): -$1.67 Billion
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.