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 premium to all four valuations above. When also considering the NPV MMA Differential, the stock is trading at a 54.5% premium to its calculated fair value of $56.. 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 12 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 $915 is below the $2,300 target I look for in a stock that has increased dividends as long as DUK has. The stock's current yield of 3.88% exceeds the 1.81% estimated 20-year average MMA rate.
Peers: The company's peer group includes: The Southern Company (SO) with a 4.1% yield, American Electric Power Co., Inc. (AEP) with a 3.2% yield and CenterPoint Energy, Inc. (CNP) with a 4.3% 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 Star. 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 $55.07 before DUK's NPV MMA Differential increased to the $2,300 minimum that I look for in a stock with 12 years of consecutive dividend increases. At that price the stock would yield 6.1%.
Resetting the D4L-PreScreen.xls model and solving for the dividend growth rate needed to generate the target $2,300 NPV MMA Differential, the calculated rate is 6.8%. This dividend growth rate is higher than the 2.3% 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 -2315% is is not sustainable over the long-term. The stock is currently trading at a 51.6% 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 (5.4% of my High-Yield Portfolio). See a list of all my dividend growth holdings here.
- Kimberly-Clark Co. (KMB) Dividend Stock Analysis
- Illinois Tool Works Inc. (ITW) Dividend Stock Analysis
- Wells Fargo & Company (WFC) Dividend Stock Analysis
- Pepsico, Inc. (PEP) Dividend Stock Analysis
- ConocoPhillips Co. (COP) Dividend Stock Analysis
- More Stock Analysis
Tags: DUK, SO, AEP, CNP,
Popular Posts - Last 7 days
Over time stocks fall in and out of favor with the media, analysts and investors. It is too easy to fall in love with a stock only to have ...
Life often deals us difficult circumstances to work through at what seems to be the most inopportune time. During economic downturns, many ...
Linked here is a detailed quantitative analysis of Genuine Parts Company (GPC). Below are some highlights from the above linked analysis: ...
Linked here is a detailed quantitative analysis of Nike, Inc. (NKE). Below are some highlights from the above linked analysis: Company De...
Each Sunday I highlight any notable articles that I came across over the past week. Though I may not always agree with each of the articles ...
Linked here is a detailed quantitative analysis of Colgate-Palmolive (CL). Below are some highlights from the above linked analysis: Comp...
Presented below are are my Dividend Growth Stocks portfolio holdings. This is not a recommendation to buy these securities. I have classifi...
Linked here is a detailed quantitative analysis of Johnson & Johnson (JNJ). Below are some highlights from the above linked analysis: ...
Commitment is a word often thrown around, but rarely backed up with actions. Salesmen are committed to your needs until you sign on the dott...
Linked here is a detailed quantitative analysis of Realty Income Corp. (O). Below are some highlights from the above linked analysis: Com...