Thursday, June 25, 2015

Duke Energy (DUK) Dividend Stock Analysis

Linked here is a detailed quantitative analysis of Duke Energy (DUK). Below are some highlights from the above linked analysis:

Company Description: Duke Energy Corp. merged with Progress Energy in mid-2012, and is the largest electric power holding company in the U.S., serving more than 7 million customers in six states.

Fair Value: In calculating fair value, I consider the NPV MMA Differential Fair Value along with these four calculations of fair value, see page 2 of the linked PDF for a detailed description:

1. Avg. High Yield Price
2. 20-Year DCF Price
3. Avg. P/E Price
4. Graham Number

DUK is trading at a discount to only 3.) above. When also considering the NPV MMA Differential, the stock is trading at a 62.6% premium to its calculated fair value of $45.02. DUK did not earn any Stars in this section.

Dividend Analytical Data: In this section there are three possible Stars and three key metrics, see page 2 of the linked PDF for a detailed description:

1. Free Cash Flow Payout
2. Debt To Total Capital
3. Key Metrics
4. Dividend Growth Rate
5. Years of Div. Growth
6. Rolling 4-yr Div. > 15%

DUK earned no Stars in this section. The company has paid a cash dividend to shareholders every year since 1926 and has increased its dividend payments for 11 consecutive years.

Dividend Income vs. MMA: Why would you assume the equity risk and invest in a dividend stock if you could earn a better return in a much less risky money market account (MMA) or Treasury bond? This section compares the earning ability of this stock with a high yield MMA. Two items are considered in this section, see page 2 of the linked PDF for a detailed description:

1. NPV MMA Diff.
2. Years to > MMA

The NPV MMA Diff. of the $665 is below the $2,400 target I look for in a stock that has increased dividends as long as DUK has. The stock's current yield of 4.34% exceeds the 2.47% estimated 20-year average MMA rate.

Peers: The company's peer group includes: The Southern Company (SO) with a 5.1% yield, American Electric Power Co., Inc. (AEP) with a 3.9% yield and CenterPoint Energy, Inc. (CNP) with a 5.2% yield.

Conclusion: DUK did not earn any Stars in the Fair Value section, did not earn any Stars in the Dividend Analytical Data section and did not earn any Stars in the Dividend Income vs. MMA section for a total of zero Stars. This quantitatively ranks DUK as a 0-Star Avoid stock.

Using my D4L-PreScreen.xls model, I determined the share price would need to decrease to $41.82 before DUK's NPV MMA Differential increased to the $2,400 minimum that I look for in a stock with 11 years of consecutive dividend increases. At that price the stock would yield 7.6%.

Resetting the D4L-PreScreen.xls model and solving for the dividend growth rate needed to generate the target $2,400 NPV MMA Differential, the calculated rate is 6.6%. This dividend growth rate is higher than the 1.0% used in this analysis, thus providing no margin of safety. DUK has a risk rating of 2.25 which classifies it as a Medium risk stock.

Operating primarily in North Carolina and South Carolina, DUK's regulated utilities provide a stable source of earnings. The company's international businesses provide strong cash flows and earnings diversity. Currently, DUK's debt to total capital of 52% is above my 45% maximum, while its free cash flow payout of 207% is well-above my 60% maximum and is not sustainable over the long-term. The stock is currently trading at a 62.6% premium to my calculated fair value. As such, I will not add to my position until the dividend fundamentals improve.

Disclaimer: Material presented here is for informational purposes only. The above quantitative stock analysis, including the Star rating, is mechanically calculated and is based on historical information. The analysis assumes the stock will perform in the future as it has in the past. This is generally never true. Before buying or selling any stock you should do your own research and reach your own conclusion. See my Disclaimer for more information.

Full Disclosure: At the time of this writing, I was long in DUK (4.5% of my High-Yield Portfolio). See a list of all my dividend growth holdings here.

Related Articles:
- Occidental Petroleum Corporation (OXY) Dividend Stock Analysis
- Texas Instruments Inc. (TXN) Dividend Stock Analysis
- Exxon Mobil Corporation (XOM) Dividend Stock Analysis
- Wal-Mart Stores, Inc. (WMT) Dividend Stock Analysis
- Abbvie Inc. (ABBV) Dividend Stock Analysis
- More Stock Analysis

Tags: DUK, SO, AEP, CNP,


  1. Wow! I mean DUK is too expensive to buy...I get that.... but it needs to yield 7.6% to be a buy?

    1. Or start growing its dividend faster. Dividend growth is a big component in my calculations.

      Best Wishes,

    2. I went back and checked my own "long term holdings" (more than 5 years) and DUK has the slowest growing div of them all. Numbers don't lie!

    3. following up...they moved the div up 3.8%. My avg increase for DUK the last 5 years shows 2.08%.


Popular Posts - Last 7 days