Skip to main content
Homepage
Full 18-step deep-dive · ~20–30 min · a member feature.
FRESH Analysis Report
Aug 9, 2026
2 days ago · 100% complete
For AI assistants & researchers — machine-readable summary of this page

What this page is: Delvantic's full research page for Duke Energy Corporation (DUK) — AI-driven forensic equity research: mechanical valuation models (DCF, EPV, anchored-PE, scenario) plus three independent AI lenses (Quality / Value / Sentiment). Everything below is rendered server-side; you are not missing content that requires JavaScript. All scores are predictions and research opinions, not financial advice.

Our current read (analysis of 2026-08-11): Designation Low · Cairn score -36 (−100…+100 Quality+Value blend) · Quality -12 · Value -56 · Sentiment 19 (timing only, not weighted) · Composite fair value $108.94 vs $124.85 at analysis

Page map (sections in order; each card carries a stable reference-name attribute you can cite):

  • profile-header / price-overview — company profile, live quote, market cap
  • extended-analysisthe core: three AI lens reads with findings, scores, and the analyst memo
  • future-predictions — our forward price-band predictions
  • market-narrative / ai-findings / gpt-critique — narrative context, cross-model findings, and an adversarial critique of our own analysis (near the end of the document)
  • Members-only sections (render as login gates for anonymous readers): price-history, income-trend, key-metrics, financials (statement tables), insider-trading. The analysis above is public; the raw data tables require a free account.

More for machine readers: site briefing at /llms.txt · any ticker resolves at delvantic.com/stock/TICKER · raw inputs are public-company filings and market data (via licensed data feeds); every model, score, lens read, and prediction on this page is Delvantic's own analysis.

Duke Energy Corporation

DUK NYSE GICS Category PDF
Utilities · Utilities - Regulated Electric
Charlotte, NC 28202, United States duke-energy.com Updated Aug 9, 12:01am
Price
$124.85
Market Cap
$97.3B
Employees
26,441
Beta
0.37
Avg Volume
3,997,703
Last Dividend
$4.26
CEO
Mr. Harry K. Sideris

Duke Energy Corporation is a large American energy holding company that focuses on regulated electric power and natural gas distribution. Headquartered in Charlotte, North Carolina, it operates today primarily through electric utilities and infrastructure and gas utilities and infrastructure segments, serving residential, commercial, and industrial customers across several states in the Southeast and Midwest. The company’s electric operations encompass generation, transmission, distribution, and sale of electricity, using a diversified mix of coal, nuclear, natural gas, oil, and renewable energy resources. Its natural gas business transports and distributes gas to customers in the Carolinas, Ohio, Kentucky, Tennessee and neighboring regions. Duke Energy Corporation also provides related energy services, including power delivery, smart grid solutions, and utility-scale wind and solar assets through commercial renewables. As a major regulated utility, it plays a central role in providing essential energy infrastructure and services that support households, businesses, and broader economic activity in its service territories.

Runs with full report Generated: Aug 9, 2026 12:31am
Earnings Schedule
Checked daily · calendar updated Aug 11
No upcoming print on the calendar yet — companies typically confirm a few weeks ahead. Last print was Aug 4, 2026.
EPS surprise history — vs analyst consensus · 3 prints of vendor history
+0.0%
Apr '26
+7.2%
May '26
+10.0%
Aug '26
Print date EPS est. EPS actual Revenue est. Revenue actual
Aug 4, 2026 $1.30 $1.43 +10.0%
May 5, 2026 $1.80 $1.93 +7.2%
Apr 16, 2026 $1.15 $1.15 +0.0%

Green = beat the estimate, red = missed. An earnings print is the fastest way a thesis changes — our designations should be re-read after each one.

Recent SEC Filings
Filed Form Document
Aug 10, 2026 424B5 View
Aug 5, 2026 8-K View
Aug 4, 2026 10-Q View
Aug 4, 2026 8-K View
Jul 17, 2026 8-K View
Jul 6, 2026 4 View
Jul 6, 2026 8-K View
Jun 25, 2026 11-K View
May 21, 2026 4 View
May 20, 2026 4 View
May 13, 2026 8-K View
May 12, 2026 4 View

Filings link to the SEC’s EDGAR system. Annual/quarterly reports (10-K, 10-Q, 20-F) carry the full story; 8-K/6-K current reports are the fastest signal that something material happened.

Price Overview
Price at report time
$124.85
as of Aug 9, 12:41am (2d ago)
Change · Aug 9
+0.95 (+0.77%)
Day Range
$122.34 – $125.40
52-Week Range
$113.90 – $134.49
50-Day MA
$125.48
200-Day MA
$124.58
Volume
4,307,900.00
Right now · live
loading…
 
Real-time — the change above is the move since the report (over 2d).
Share Structure
Outstanding 780,000,000.00
Float 777,417,666.00
Free Float 99.7%
High free float — 99.7% of shares trade freely, ~0.3% held by insiders/institutions
Very liquid — most shares trade freely. Low insider ownership can mean less management alignment, but makes large position sizing straightforward.
Price History (1 Year)
Last updated: Aug 9, 2026 12:41am (2d ago)
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Last updated: Aug 9, 2026 12:41am (2d ago)
Revenue
The top line — total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line — profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business — selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
Period Revenue Net Income Net Margin YoY/QoQ
Key Metrics
TD Twelve Data statement HEX SEC filing
Industry comparison last run: Aug 9, 2026 12:29am
P/E Ratio (Price per dollar of earnings)
HEX
Stock Price / EPS (Diluted)
19.79
Stock Price: $124.85
EPS (Diluted): 6.31
P/B Ratio (Price vs net asset value)
HEX
Stock Price / Book Value Per Share
1.83
Stock Price: $124.85
Total Equity: $53.02B
Shares: 777,000,000
EV/EBITDA (Total value vs operating profit)
HEX
Enterprise Value / EBITDA
11.27
Market Cap: $97.35B
Total Debt: $87.21B
Cash: $245.00M
EBITDA: $16.33B
Enterprise Value (Takeover price (cap + debt - cash))
HEX
Market Cap + Total Debt - Cash
$184.0B
Market Cap: $97.35B
Total Debt: $87.21B
Cash: $245.00M
Gross Margin (Revenue left after direct costs)
HEX
Gross Profit / Revenue
Gross Profit: N/A
Revenue: $31.74B
Missing from API: Gross Profit
Operating Margin (Revenue left after all operations)
HEX
Operating Income / Revenue
27.2%
Operating Income: $8.63B
Revenue: $31.74B
Net Margin (Revenue left as actual profit)
HEX
Net Income / Revenue
15.7%
Net Income: $4.97B
Revenue: $31.74B
ROE (Profit from shareholder equity)
HEX
Net Income / Total Equity
9.4%
Net Income: $4.97B
Total Equity: $53.02B
ROIC (Profit from all invested capital)
HEX
NOPAT / Invested Capital
5.5%
Operating Income: $8.63B
Tax Rate: 11.2%
Equity: $53.02B
Total Debt: $87.21B
Cash: $245.00M
Current Ratio (Can it pay short-term bills)
HEX
Current Assets / Current Liabilities
0.55
Current Assets: $11.61B
Current Liabilities: $21.05B
Debt/Equity (Leverage — debt vs equity)
HEX
Total Debt / Total Equity
1.64
Short-Term Debt: $7.10B
Long-Term Debt: $80.11B
Total Debt: $87.21B
Total Equity: $53.02B
Rev/Share (Top-line per share)
HEX
Revenue / Shares Outstanding
$40.85
Revenue: $31.74B
Shares: 777,000,000
Book Value/Share (Net assets per share)
HEX
(Total Assets - Total Liabilities) / Shares
$68.24
Total Equity: $53.02B
Shares: 777,000,000
FCF/Share (Real cash generated per share)
HEX
(Operating Cash Flow + CapEx) / Shares
$-2.18
Operating CF: $12.33B
CapEx: -$14.02B
Shares: 777,000,000
CapEx is negative (outflow) — added to OCF to get FCF
Div Yield (Annual income from holding)
TD
Last Annual Dividend / Stock Price
3.4%
Last Dividend: $4.26
Stock Price: $124.85
Payout Ratio (Earnings paid out as dividends)
HEX
Dividends Paid / Net Income
Dividends Paid: N/A
Net Income: $4.97B
Dividends paid not available in cash flow statement
Industry Benchmarks
Last run: Aug 9, 2026 12:29am
Compares DUK against LLM-researched typical ranges for its industry. One research call per industry, cached indefinitely — every stock in the same industry reuses the same baseline.
Income Statement (Annual)
Last updated: Aug 9, 2026 12:41am (2d ago)
Metric 2021 2022 2023 2024 2025
Revenue $24.7B $28.7B $28.7B $30.1B $31.7B
Cost of Revenue
Gross Profit
Operating Expenses
Operating Income $5.4B $6.0B $7.1B $7.9B $8.6B
Net Income $3.9B $2.6B $2.8B $4.5B $5.0B
EBITDA $11.0B $11.9B $13.2B $14.3B $16.3B
EPS $4.94 $3.17 $3.54 $5.71 $6.31
EPS (Diluted) $4.94 $3.17 $3.54 $5.71 $6.31
Balance Sheet (Annual)
Last updated: Aug 6, 2026 7:36am (5d ago)
Metric 2021 2022 2023 2024 2025
Cash & Equivalents $343.0M $409.0M $253.0M $314.0M $245.0M
Total Current Assets $9.9B $13.2B $12.8B $13.0B $11.6B
Total Assets $169.6B $178.1B $176.9B $186.3B $195.7B
Current Liabilities $15.9B $18.9B $17.3B $19.4B $21.0B
Long-Term Debt $60.4B $67.1B $72.5B $76.3B $80.1B
Total Liabilities $118.5B $126.2B $126.7B $135.1B $142.7B
Total Equity $51.1B $51.9B $50.2B $51.3B $53.0B
Retained Earnings $3.3B $2.6B $2.2B $3.4B $5.1B
Cash Flow (Annual)
Last updated: Aug 6, 2026 7:36am (5d ago)
Metric 2021 2022 2023 2024 2025
Operating Cash Flow $8.3B $5.9B $9.9B $12.3B $12.3B
Capital Expenditure -$9.7B -$11.4B -$12.6B -$12.3B -$14.0B
Free Cash Flow -$1.4B -$5.4B -$2.7B $48.0M -$1.7B
Acquisitions (net)
Net Debt Issued / (Repaid) $3.8B $7.5B $5.3B $5.6B $6.2B
Dividends Paid -$3.1B -$3.2B
Stock Buybacks
Net Change in Cash -$36.0M $83.0M -$246.0M $64.0M -$58.0M
Growth Trends (YoY %)
Last updated: Aug 9, 2026 12:41am (2d ago)
Metric 2022 2023 2024 2025
Revenue Growth +16.1% 0.0% +4.8% +5.6%
Gross Profit Growth
Operating Income Growth +11.9% +17.6% +12.1% +8.8%
Net Income Growth -34.7% +11.4% +59.2% +9.8%
EBITDA Growth +7.4% +11.0% +9.1% +13.8%
Dividend History (Last 20)
Last updated: Aug 6, 2026 7:36am (5d ago)
Date Dividend Declaration Record Payment
2026-05-15 $1.07
2026-02-13 $1.07
2025-11-14 $1.07
2025-08-15 $1.07
2025-05-16 $1.05
2025-02-14 $1.05
2024-11-15 $1.05
2024-08-16 $1.05
2024-05-16 $1.03
2024-02-15 $1.03
2023-11-16 $1.03
2023-08-17 $1.03
2023-05-11 $1.01
2023-02-16 $1.01
2022-11-17 $1.01
2022-08-11 $1.01
2022-05-12 $0.99
2022-02-17 $0.99
2021-11-10 $0.99
2021-08-12 $0.99
Insider Trading (Recent)
Last updated: Aug 9, 2026 12:31am (2d ago)
Type codes PPurchase SSale AAward / grant MOption exercise FIn-kind (tax) CConversion GGift DReturn to issuer
All SEC Form 4 codes
Open market
P Purchase
Open-market or private purchase of shares.
S Sale
Open-market or private sale of shares.
Compensation (Rule 16b-3)
A Award / grant
Grant or award of securities (RSUs, options, etc.) under Rule 16b-3.
D Return to issuer
Securities disposed back to the company under Rule 16b-3.
F In-kind (tax)
Shares withheld or delivered to pay the option-exercise price or tax — not an open-market sale.
I Discretionary
Discretionary transaction under an employee plan — Rule 16b-3(f).
M Option exercise
Exercise or conversion of a derivative (option/RSU) into shares — exempt.
Derivatives
C Conversion
Conversion of a derivative security into the underlying shares.
E Short expiration
Expiration of a short derivative position.
H Long expiration
Expiration or cancellation of a long derivative position with value received.
O OTM exercise
Exercise of an out-of-the-money derivative.
X ITM exercise
Exercise of an in-the-money or at-the-money derivative.
Other exempt
G Gift
Bona fide gift of securities.
L Small acquisition
Small acquisition under Rule 16a-6.
W Inheritance
Acquisition or disposition by will or the laws of descent.
Z Voting trust
Deposit into or withdrawal from a voting trust.
Other
J Other
Other acquisition or disposition (explained in a Form 4 footnote).
K Equity swap
Transaction in an equity swap or similar instrument.
U Tender / buyout
Disposition via tender of shares in a change-of-control transaction.

Compensation-plan codes (A, D, F, M) are routine and rarely directional. Open-market P (buy) and S (sale) carry the most signal.

Date Insider Type Shares Price Value
2026-07-02 Kesner Idalene Fay A-Award 266.00 $129.60 $34,474
2026-05-20 Weintraub Alexander J. I-Discretionary 394.00 $123.81 $48,781
2026-05-19 Weintraub Alexander J. I-Discretionary 3,265.00 $124.56 $406,688
2026-05-18 CRAVER THEODORE F JR G-Gift 2,402.00 $0.00 $0
2026-05-11 Renjel Louis E. S-Sale 3,500.00 $125.15 $438,025
2026-05-08 Sideris Harry K. S-Sale 20,000.00 $124.37 $2.5M
2026-05-07 GULDNER JEFFREY B. A-Award 1,602.00 $124.87 $200,042
2026-05-07 Pacilio Michael J. A-Award 1,602.00 $124.87 $200,042
2026-05-07 Burks Derrick A-Award 1,602.00 $124.87 $200,042
2026-05-07 DORSA CAROLINE A-Award 1,602.00 $124.87 $200,042
2026-05-07 Herron John T A-Award 1,602.00 $124.87 $200,042
2026-05-07 Davis Robert M A-Award 1,602.00 $124.87 $200,042
2026-05-07 SKAINS THOMAS E A-Award 1,602.00 $124.87 $200,042
2026-05-07 CRAVER THEODORE F JR A-Award 2,402.00 $124.87 $299,938
2026-05-07 Dunbar Webster Roy A-Award 1,602.00 $124.87 $200,042
2026-05-07 Webster William E. Jr. A-Award 1,602.00 $124.87 $200,042
2026-05-07 FANANDAKIS NICHOLAS C A-Award 1,602.00 $124.87 $200,042
2026-05-07 CLAYTON ANNETTE K A-Award 1,602.00 $124.87 $200,042
2026-05-07 Kesner Idalene Fay A-Award 1,602.00 $124.87 $200,042
2026-04-06 Kesner Idalene Fay A-Award 257.00 $131.41 $33,772
Deep Analysis
Last run: Aug 9, 2026 12:36:58 am

Pre-flight intelligence scans the company first, then routes to the right analytical methods.

0 Company Classification — What type of company is this?
1 Industry Landscape — Where is the industry headed?
2 Company Momentum — Where is this company trending?
3 Forward Projection — 1Y & 2Y projected metrics (requires Layer 1 + 2)
4a DCF Valuation — Present value of future cash flows
4b Earnings Power Value — Floor value — worth with zero growth
4c Anchored PE — Industry PE adjusted for growth differential
4d Reverse DCF — What growth is the market pricing in?
4e Revenue-Based DCF — For growth/narrative companies (skip if mature earner)
Not applicable for Mature Earner companies
4f Anchored P/S — Price-to-Sales peer comparison (skip if mature earner)
Not applicable for Mature Earner companies
4g Scenario Analysis — Bull / Base / Bear (skip if mature earner)
Not applicable for Mature Earner companies
4h Dividend Discount Model — For dividend/income stocks only
Not applicable for Mature Earner companies
4i Book Value Analysis — For deep value / turnaround stocks only
Not applicable for Mature Earner companies
4j Insider Activity — Are insiders buying or selling?
4f Cash Flow Quality — How trustworthy is the FCF?
4g Debt Maturity Risk — Can it handle its debt?
4h Macro Environment — Rates, market valuation, volatility
4i Sector Intelligence — How does this company compare within its sector?
4j Revenue Confidence — How reliable is the growth projection?
4k Sensitivity Analysis — How fragile is the fair value estimate?
4l Sector Demand Cycle — Is the sector in a boom, steady state, or contraction?
5 AI Investigation — Adaptive research engine (Claude)
5b Thesis Evaluation — What does the market believe? (narrative/platform stocks only)
Not applicable for Mature Earner companies
6 Valuation Synthesis — Weighted verdict from all methods (requires Layer 4)
Narrative Economics
The story the market is telling about this stock — the intangible X-factor (founder mythology, cult dynamics, TAM-of-imagination) that moves price beyond what cash flows alone explain. After Shiller, Narrative Economics.
No narrative profile yet for DUK — it's generated by the pipeline (market-narrative step).
Claude Reading
Independent analyst synthesis · claude-opus-4-7 · generated 2026-08-09 00:41:22
Verdict Fully priced with modest downside — fair value $110-115 vs $124.85; hold for the 3.4% yield if owned, but don't initiate here given sub-cost-of-capital ROIC and negative FCF funding the dividend.

Looking at the raw numbers first: Duke is doing what regulated utilities do — TTM revenue of roughly $32.7B (summing the last four quarters) versus $30.6B in the prior four, so ~7% top-line growth, and net income of $5.13B vs $4.37B, ~17% earnings growth. That's better than the 5-year revenue CAGR of 5.2%, consistent with rate case wins and Carolinas/Florida load growth (data centers are the whispered driver). Operating margin at 27.2% is healthy for the sector. But the balance sheet is the story nobody wants to look at: $87.2B of debt against $245M of cash and $53B of equity — debt/equity 1.64x, current ratio 0.55x, and free cash flow of *negative* $1.69B because capex of $14B swallowed the $12.3B in operating cash. This is a company funding its dividend and its grid buildout with debt issuance, full stop.

The synthesis verdict ($108.94 DCF, $114.17 signal-adjusted, ~9% overvalued) is directionally right but I think understates the case modestly. At 19.8x earnings, DUK trades at a ~15-25% premium to the regulated utility peer band (SO, AEP, D typically 16-18x). The pre-flight commentary that this reflects "data center exposure" is the actual market thesis worth pressure-testing — Carolinas load growth from hyperscaler siting is real, and if that translates into constructive rate treatment and above-authorized ROE, then 19.8x is defensible. But ROE is currently 9.37% and ROIC just 5.47% — the latter is barely above cost of debt in a 5%+ rate environment, which is the actual quiet problem. You're paying a growth premium for a business earning sub-cost-of-capital returns on invested capital.

The contrarian case cuts both ways here. Bull contrarian: every utility looks levered because that's the model — regulators allow debt in the cap structure and reimburse interest through rates; the "high debt risk" flag in the synthesis is somewhat generic. If AI-driven power demand is structural (and I think it partly is), Duke's Carolinas footprint is arguably the best-positioned in the country, and rate base growth of 7-8% annually could sustain the premium indefinitely. Bear contrarian: negative FCF for a "dividend income" stock is a red flag the narrative layer glosses over — the 3.4% yield is being funded by debt issuance while capex accelerates for decarbonization and grid hardening. Insider activity shows 23,500 shares sold in early May 2026 against modest awards — not a scream, but not the buying you'd expect if management saw the premium as justified. The narrative model correctly identifies this as "defensive story, not differentiated" — that's exactly right and it's why the premium shouldn't expand from here.

I agree with the synthesis "fully_priced" verdict but would push fair value slightly lower, to $110-115, reflecting that sub-6% ROIC doesn't deserve a 19.8x multiple even with growth visibility. The 3.4% yield plus ~5-6% earnings growth gets you to a ~9% total return expectation, which is fine but not compelling when 10-year Treasuries are wherever they are and you're taking on refinancing risk on $87B of debt. My read: overvalued by ~10%, but this is a hold-if-you-own-it, don't-chase-it situation rather than a short. The regime concern the models don't emphasize enough is interest rate sensitivity — every 50bp move in long rates re-prices utility multiples by roughly 1-2 turns, and Duke's refinancing cadence over the next 3 years is material. Wait for either a rates-driven pullback to $110-115 or clearer evidence that data center load is translating into above-authorized ROE. The narrative layer nailed it: this is the default utility story, and default stories don't earn premiums forever.

GPT Reading
Independent reading · gpt-5.4 · generated 2026-08-09 00:41:36
Verdict Overvalued at $124.85 — solid regulated earnings, but the balance-sheet and funding burden argue for something closer to $110-$115 unless cash flow improves materially.

Duke’s numbers read like a good regulated utility operationally and an expensive one financially. The business is doing what you want a utility to do: revenue has climbed from $24.7B in 2021 to $31.7B in 2025, about 6% annualized, while operating income improved from $5.37B to $8.63B and net income from $2.55B in 2022 to $4.97B in 2025. The quarterly cadence is stable rather than flashy: the last four quarters produced $32.7B of revenue and roughly $5.1B of net income, with net margins mostly sitting in the 16%-17% range except for the seasonally softer June quarters around 12%-13%. That is exactly the profile that deserves a market premium to cyclicals. But not every premium is justified. At $124.85, investors are paying about 19.8x earnings and 11.3x EV/EBITDA for a company with 5%-6% top-line growth, a 3.4% dividend yield, and no evidence of cash self-funding through the capex cycle.

The key issue is that Duke’s earnings quality is acceptable, but its cash economics are stretched. Operating cash flow of $12.33B is solid in isolation, yet capex of $14.02B left free cash flow at negative $1.69B. For a regulated utility, negative FCF is not automatically a red flag because rate base investment is the model; the concern is the scale of financing dependence layered onto an already heavy balance sheet. Duke ended 2025 with $87.21B of debt against just $245M of cash and $53.0B of equity, a debt/equity ratio of 1.64x and a current ratio of 0.55x. Return metrics also tell you this is a low-spread business despite strong accounting profits: ROIC is only 5.5% and ROA 2.5%. So while the market may see stable EPS growth, I see a company that must continually convince regulators and debt markets to validate a huge capital program. That deserves a utility multiple, not a scarcity multiple.

What stands out most is that the recent improvement in profit has not been matched by a better value proposition for equity holders. Net income rose 10% year over year in the latest quarter, and annual net income is up nicely versus 2023, but the stock still offers only a middling yield for the sector while trading above what the balance sheet would justify in a higher-for-longer rate environment. Price-to-book of 1.83x may not sound outrageous, yet for a utility with sub-10% ROE and structurally negative FCF, it does not scream bargain. The market cap is $97.35B against roughly $5.0B of annual earnings, and that would be easier to accept if Duke had either better yield support or clearer evidence that current capex will translate into faster regulated earnings growth. As presented, this looks like investors paying up for safety after much of that safety has already been capitalized.

The best argument against my view is straightforward: Duke is not meant to be judged like a normal industrial cash machine. Utilities intentionally run negative free cash flow during heavy investment periods because transmission, generation, and grid modernization enter rate base and support future earnings. On that reading, the debt load is large but ordinary for the asset intensity of the sector, while the income statement trend is exactly what matters. Revenue is compounding, operating margin is strong at 27.2%, net margin 15.7% is healthy, and quarterly profits have become much steadier than in 2022-2023. If regulators in Duke’s core territories continue allowing constructive returns, then 19.8x earnings is not crazy for a defensive compounder with low business risk. A bull would also note that the market is paying for resilience: in uncertain macro conditions, a company delivering $1.2B-$1.6B of quarterly earnings with durable demand can hold a premium longer than valuation purists expect.

I weigh those points differently because the premium is not being offered alongside unusually compelling income, unusually clean balance sheet strength, or unusually high growth. It is a plain, solid utility priced as though rate, regulatory, and financing risks are background noise. For me to turn more constructive, I would want to see either a better entry point around the low-$110s, which would bring the P/E and yield into a more forgiving range, or evidence that free cash flow is inflecting despite capex — for example, operating cash flow sustainably above $13.5B while capex moderates, or debt growth flattening even as EPS keeps compounding high single digits. Short of that, Duke looks like a quality franchise whose stock already reflects the quality.

Grok Reading
Grok (xAI) reads the identical raw briefing blind — one of the Big-3 independent readings — and commits to its own verdict.
No Grok reading yet for DUK — it's generated by the pipeline (grok-critique step) alongside the other Big-3 seats, when a report is run on this ticker.
Big-3 Panel — where each AI stands
Each AI above independently stated a direction (undervalued, fairly valued, or overvalued) and how strongly it believes it (conviction, 0–5). We combine those into a Bull-Bear Index on a 0–10 scale: 5 is neutral, 10 is maximum bullish (undervalued at full conviction), 0 is maximum bearish. We compute the score ourselves with the same arithmetic for every seat — the models never grade their own bullishness — so the three are directly comparable. Δ shows how far each seat sits from the panel average of 1.5; a large Δ marks the dissenting voice, usually the one worth reading.
Claude claude-opus-4-7 2.0
overvalued · conviction 3/5 · Δ +0.5 vs panel · self: 4.0
GPT gpt-5.4 1.0
overvalued · conviction 4/5 · Δ -0.5 vs panel · self: 4.0
No second round needed — Panel agreed within band (spread 0: Claude: overvalued · GPT: overvalued) — second round not warranted
Advanced Analysis Forensic deep-dive · four lenses
Four separate reads — Company Quality (is it a great business?), Valuation (is it mispriced?), General Sentiment (how macro + narrative are pushing it), and AI Impact (how the AI wave reshapes it), kept deliberately apart · 2026-08-09 00:57:33
Delvantic - Cairn AI
Quality - wait for a dip 7/10
Solid utility, but at $124.85 I'm paying a 10-15% premium to every fair-value anchor - pass now, buyer below $108.
The cruxWhether I get a pullback into the $105-114 FV band; without it, there is no margin of safety to underwrite a 4-5% total-return utility.
Forensic checks Derived mechanically from DUK's filed financials — not from the AI lenses
Liquidity & RunwayCritical Runway
DilutionStable Share Count
Earnings QualityGood Earnings Quality
The four lensesswitch a tab for its full read — score + evidence
Company Quality
-12
Solid
edge √Σ 89 · risk √Σ 101 · conf 7/10

Duke Energy is a classic regulated electric utility: revenue has climbed from $24.7B (2021) to $31.7B (2025), operating margin has expanded meaningfully from 21.8% to 27.2%, and net income grew from $3.91B to $4.97B. Earnings quality looks clean at the working-capital level (OCF/NI 2.63x, accruals -3.3% of assets), and diluted share count has crept only from 769M to 777M over five years (~0.3% CAGR) - dilution is not a per-share value drag.

Strengths 4
m55
Steady operating margin expansion
Operating margin rose from 21.8% (2021) to 27.2% (2025) while revenue grew ~28%, indicating constructive rate outcomes and cost discipline.
m45
Minimal dilution
Diluted shares moved from 769M to 777M over five years (~0.3% CAGR); per-share value is not being eroded by issuance.
m40
Clean earnings quality signals
OCF/NI at 2.63x and accruals at -3.3% of assets suggest reported earnings are backed by cash from operations (before capex).
m35
Growing net income base
Net income grew from $3.91B to $4.97B (2021-2025), consistent with a rate base compounding regulated utility.
Concerns 4
m70
Massive net debt load
Net debt of ~$87B against $245M cash; short-term debt of $7.10B exceeds liquid cash, creating continuous refinancing dependence typical of but still material for a capital-intensive utility.
m60
Persistent negative free cash flow
FCF negative in 4 of 5 years (cumulative ~-$11B) as capex outstrips operating cash - the business cannot self-fund its growth capex and depends on debt and equity markets.
m35
Altman Z in distress zone
Z-score of 0.7 reflects high leverage and asset intensity; less alarming for a regulated utility with guaranteed cost recovery, but confirms the balance sheet is a constraint not a cushion.
m20
Insider tape modestly negative
10 sells totaling $8.5M and zero open-market buys in 12 months; not a red flag on its own but no insider conviction shown.
This is a textbook mature regulated utility - the kind of business where headline forensic flags (Altman distress, negative FCF, huge net debt) are baked into the operating model rather than symptoms of decay. What actually matters here - operating margin trajectory, earnings integrity, dilution discipline - all read constructively. The business is genuinely improving on rate outcomes and cost structure while keeping share count effectively flat. That said, I won't call it fortress-grade because the balance sheet leaves zero slack: any prolonged capital-market disruption or adverse regulatory ruling would bite immediately. Solid, mid-60s quality - a competently run rate-base compounder, not a resilient cash machine.
Verify before trusting this (5)
  • Regulated vs unregulated revenue mix and pending rate case outcomes across Carolinas, Florida, Indiana
  • Debt maturity schedule and weighted average cost of debt vs authorized ROE
  • Capex forward plan and how much is recoverable via riders vs base rate cases
  • Dividend coverage from operating cash flow after maintenance capex
  • Any pending storm cost recoveries or securitizations affecting cash conversion
Valuation / Mispricing
-56
Rich
edge √Σ 20 · risk √Σ 83 · conf 7/10
Price $124.85 vs deserved ~$114 (signal-adjusted) to $109 (composite) - roughly 9-15% above fair, no margin of safety. attractive below $108.00

The composite fair value lands at $108.94 and the signal-adjusted FV at $114.17, with an EPV floor of $113.25 and an anchored P/E of $104.63 - a tight cluster in the $105-$114 range. Against a $124.85 price, that is roughly 9-15% of overvaluation depending on which anchor you weight. Earnings quality is good so no haircut is warranted, and the Solid business quality justifies pricing toward the upper end of the FV band - but not above it. The market is paying a modest premium for the safety and rate-base growth story, which is exactly what the bull case describes; the problem is that premium is already in the tape. Duke carries the structural negatives typical of a regulated utility - persistent negative FCF, heavy leverage, refi risk in a higher-rate world - and none of that argues for paying above the EPV floor. There is no margin of safety here; you are underwriting flawless regulatory outcomes and stable rates to earn a utility-like return from $124.85.

Cheap signals 1
m20
Tight FV cluster limits downside
The narrow $105-$114 FV band and regulated rate-base model cap how wrong the deserved value can be - overpayment here is ~10%, not catastrophic.
Rich / priced-in 3
m60
Price above every FV anchor
All four valuation anchors (composite $108.94, signal-adj $114.17, EPV $113.25, anchored-PE $104.63) sit below $124.85. When every method agrees the stock is above fair, the read is rich, not cheap.
m45
Quality premium already paid
The Solid quality grade supports pricing near the top of the FV band (~$114), but the market is paying $10+ beyond that. You are not getting the business for free - you are paying up for it.
m35
Structural negative FCF ignored
Persistent negative free cash flow and heavy leverage argue for pricing at or below EPV, not a premium to it. A higher-rate refi environment makes this worse, not better.
I don't touch Duke here. Every fair-value anchor I have sits between $105 and $114 and the stock is $124.85 - I am being asked to pay a premium for a business that structurally burns cash and needs constant capital access. The business is fine, even good for what it is, but 'fine' at a 9-15% premium to deserved value is not an edge. I want this closer to the EPV floor - call it $108 or lower - before it's interesting. Until then it's a hold-if-you-own-it, pass-if-you-don't.
Verify before trusting this (4)
  • Latest rate case outcomes in Carolinas and Florida - allowed ROE and equity layer
  • Capex trajectory vs operating cash flow - size of the FCF gap through 2026
  • Dividend coverage and payout ratio under updated capex plan
  • Interest expense sensitivity from refinancing near-term maturities
General Sentiment
+19
Tailwind
tail √Σ 80 · head √Σ 60 · conf 7/10

DUK sits in the sweet spot right now: the tape is calm risk-on (VIX 14.9, S&P at highs), but with beta 0.37 the market's mood barely moves the name either way. What matters more is the stock-specific narrative flow, and it just improved. Q2 2026 beat estimates, management is deploying over 1B per month into grid buildout, and a Charlotte data-center power deal reinforces the AI-power-demand story that has been quietly re-rating regulated utilities. That is a genuine, if modest, narrative tailwind on top of an already durable steady-compounder story. Offsetting that: a 10B equity issuance is a real overhang - dilution headlines press on utility investors who own the name for dividend reliability, and advocates publicly questioning growth projections adds a low-grade regulatory-risk drumbeat. Macro sensitivity cuts both ways too - 10y at 4.69% is a persistent headwind for rate-sensitive utility valuations, but the curve has normalized and peers (ED, PPL) reporting solid results signals sector tone is constructive, not deteriorating. Net: the AI-power narrative is landing on this specific name via real contracts, the earnings print validated the capex story, and the low-beta profile insulates it from any tape wobble. The equity raise and rate backdrop keep it from being a strong tailwind.

Tailwinds 3
m55
Q2 beat validates capex narrative
Earnings topped estimates with revenue and net income up y/y, giving the grid-modernization and data-center-demand story fresh proof points. For a steady-compounder archetype, an in-line-to-better print is exactly the kind of narrative reinforcement that supports the modest premium.
m50
Data-center power demand narrative
The Charlotte airport data-center power deal and management's 'record demand' framing plug DUK directly into the AI-infrastructure story - a rare growth angle for a regulated utility that peers are also riding.
m30
Calm risk-on tape, low beta
VIX at 14.9 and indices at highs mean no risk-off pressure to fight, though beta 0.37 mutes the benefit. Utility sector tone is constructive with ED beating and reaffirming guidance.
Headwinds 3
m45
10B equity issuance overhang
A large equity raise is a genuine dilution/supply headwind for a name owned largely for dividend reliability. It presses on sentiment even as it funds the growth story.
m35
Rates backdrop for utilities
10y at 4.69% and market PE 26 keep a persistent valuation lid on rate-sensitive regulated utilities. Not acute, but a slow drag on multiple expansion.
m20
Regulatory/advocacy noise
Advocates publicly accusing Duke of exaggerating growth projections to justify capex is a low-grade regulatory-risk drumbeat that can flare into a real headwind if regulators pick it up.
Net tailwind, but a measured one. The narrative just got better on the exact dimension utilities need - AI power demand and validated capex - and the tape offers no resistance. But the 10B equity raise is a real sentiment overhang and rates remain a persistent lid. On a 0.37-beta defensive name, none of these forces are decisive; the push is genuine but ordinary. Leaning tailwind.
Verify before trusting this (4)
  • Market reception of the 10B equity offering - pricing and secondary trading
  • Whether the data-center demand narrative broadens to more announced contracts
  • Any state PUC pushback on capex assumptions in NC or SC rate cases
  • Direction of the 10y - a move above 5% would materially pressure the sector
The market-wide tape + this name's exposure to it (beta / sector / narrative durability). Context on the non-fundamental pressure — not a call on the business or the price. processId: detail-general-sentiment
AI Impact
not run

This lens hasn't been run for this ticker yet.

The structural effect of the AI wave on this specific business over the next ~5 years — demand, cost leverage, moat, barriers to entry, position in the AI stack. The reality beneath the AI story, not the story's market pressure (General Sentiment owns that) — and not a call on the business today or the price.
Please log in to view trade setups
The Augustus trade-setup read is a members feature.
Log in
Four lenses kept deliberately separate — Company Quality (price-agnostic), Valuation (price-conditional), General Sentiment (non-fundamental macro/narrative pressure), and AI Impact (structural ~5yr AI exposure). The scores are not blended. Filing-level items (convertibles, lock-ups, customer concentration) are v2 — see each lens's "verify."
Community AI Feedback
No community reviews yet for DUK. Be the first — hit How to Contribute, have any AI review this page, and paste its take back here.
My Notes personal — only you see this
Data via Financial Modeling Prep · Cached for performance · twelvedata
v1.1.525 · a5aac093 · 2026-08-10 20:52:14