Valuation models
price $127.39 · as of Nov 2, 2026
DCF · Perpetuity growth · 5y26.29 – 151.5255.81128% overvaluedDCF · Perpetuity growth · 10y19.62 – 150.5952.51143% overvaluedP/E · peers125.30 – 151.72129.812% undervaluedP/E · own historyused128.95 – 149.05136.387% undervaluedPEG—67.1690% overvaluedEV/EBITDA · peers114.15 – 159.86126.351% overvaluedEV/Revenue · peers62.74 – 140.0698.4529% overvaluedDividend discount63.51 – 186.4698.5229% overvaluedWall St. consensus target—128.00at targetCost of capital (WACC)—5.89%—
P/E · own history leads for a regulated utility. How the headline model is chosen.
Model value · P/E · own history
136.38
Duke Energy closed at $127.39 — undervalued by 7% vs model.
128.95the model's range149.05
P/E · own history leads for a regulated utility. From its own five-year median P/E applied to its earnings.
Other models
52.51 – 129.81
Wall St. target
128.00 0% below
Below model, 1y
28 of 30 days
How it is valued
Valued asRegulated utility
Low/slowing growth (~5% recent)Moderate margins (15% net margin)Strong dividend yieldHighly cyclical earningsNegative free cash flow
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.