Duke Energy CORP
$183.34B- Market cap
- $93.75B
- Debt
- +$89.84B
- Cash
- −$245.00M
Capital structure 51% equity / 49% debt · EV / Revenue 5.78x · EV / EBITDA 14.29x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: DUK stock price at premium vs PLAY $120.25 current versus $5.87 implied using P/S multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at PLAY's multiple
Implied fair value · at DUK's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple premium
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: DUK FY 2025 (ended Dec 31, 2025) · PLAY FY 2026 (ended Feb 3, 2026). Fiscal years are not aligned.
Trendline
Six fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 51% equity / 49% debt · EV / Revenue 5.78x · EV / EBITDA 14.29x
Capital structure 16% equity / 84% debt · EV / Revenue 0.88x · EV / EBITDA 5.46x
DUK carries the larger enterprise value at $183.34B against $1.85B; PLAY trades on the lower EV / Revenue multiple (0.88x vs 5.78x); PLAY on the lower EV / EBITDA (5.46x vs 14.29x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
Duke Energy CORP · implied price per share
Latest annual free cash flow must be positive to qualify the filing-backed baseline.
Dave & Buster’s Entertainment, Inc. · implied price per share
Latest annual free cash flow must be positive to qualify the filing-backed baseline.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
1.73x
17.10x
Net debt / EBITDA
Leverage against operating earnings
6.98x
4.57x
Cash and equivalents
Liquid reserves on the balance sheet
$245.00M
$16.60M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
NEXTERA ENERGY INC
DUK vs NEE
SOUTHERN CO
DUK vs SO
DOMINION ENERGY, INC
DUK vs D
EXELON CORP
DUK vs EXC
American Electric Power Company, Inc.
DUK vs AEP
XCEL ENERGY INC
DUK vs XEL
BRINKER INTERNATIONAL, INC
DUK vs EAT
Dine Brands Global, Inc.
DUK vs DIN
CHIPOTLE MEXICAN GRILL INC
DUK vs CMG
Bloomin' Brands, Inc.
DUK vs BLMN
DARDEN RESTAURANTS INC
DUK vs DRI
Texas Roadhouse, Inc.
DUK vs TXRH
$89.84B
$1.56B
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.