Discounted Cash Flow
Duke Energy Corp.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $22.7b | $2.2b | $5.8b | 9.5% | $3.11 |
| 2017 | $23.6b (3.6%) | $3.1b (42.1%) | $5.6b (-3.4%) | 13.0% (37.2%) | $4.36 (40.2%) |
| 2018 | $24.5b (4.1%) | $2.7b (-12.8%) | $6.1b (8.4%) | 10.9% (-16.2%) | $3.76 (-13.8%) |
| 2019 | $25.1b (2.3%) | $3.7b (40.6%) | $6.9b (12.8%) | 14.9% (37.5%) | $5.06 (34.6%) |
| 2020 | $23.9b (-4.8%) | $1.4b (-63.3%) | $7.7b (12.9%) | 5.8% (-61.4%) | $1.72 (-66.0%) |
| 2021 | $25.1b (5.1%) | $3.9b (183.8%) | $7.0b (-10.0%) | 15.6% (169.9%) | $4.94 (187.2%) |
| 2022 | $28.8b (14.6%) | $2.5b (-34.7%) | $4.2b (-40.3%) | 8.9% (-43.1%) | $3.17 (-35.8%) |
| 2023 | $29.1b (1.0%) | $2.8b (11.4%) | $8.0b (91.5%) | 9.8% (10.3%) | $3.54 (11.7%) |
| 2024 | $30.4b (4.5%) | $4.5b (59.2%) | $10.4b (30.7%) | 14.9% (52.4%) | $5.71 (61.3%) |
| 2025 | $32.2b (6.2%) | $5.0b (9.8%) | $9.7b (-7.3%) | 15.4% (3.4%) | $6.31 (10.5%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.