investorscraft@gmail.com

Intrinsic Value of Chesapeake Utilities Corporation (CPK)

Previous Close$123.22
Intrinsic Value
Upside potential
Previous Close
$123.22

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Chesapeake Utilities Corporation operates as a diversified energy delivery company, primarily serving regulated and unregulated markets in the Mid-Atlantic and Florida regions. The company’s core revenue streams stem from natural gas distribution, transmission, and storage, alongside electric generation and propane distribution. Its vertically integrated operations allow for stable cash flows, particularly from regulated utility segments, while its unregulated businesses provide growth opportunities in competitive energy markets. Chesapeake Utilities has strategically expanded through acquisitions and organic investments, reinforcing its market position as a reliable energy provider in underserved and growing communities. The company’s focus on sustainability, including investments in renewable natural gas and energy efficiency programs, aligns with broader industry trends toward decarbonization. This dual emphasis on regulated stability and unregulated growth diversifies its revenue base while mitigating sector-specific risks.

Revenue Profitability And Efficiency

For FY 2024, Chesapeake Utilities reported revenue of $787.2 million and net income of $118.6 million, reflecting a net margin of approximately 15.1%. Diluted EPS stood at $5.26, supported by disciplined cost management and operational efficiency. Operating cash flow of $239.4 million underscores the company’s ability to convert earnings into liquidity, though capital expenditures of $355.3 million indicate heavy reinvestment for growth and infrastructure modernization.

Earnings Power And Capital Efficiency

The company’s earnings power is bolstered by its regulated utility operations, which provide predictable returns, while unregulated segments contribute incremental growth. Capital efficiency remains a focus, with investments targeting high-return projects such as pipeline expansions and renewable energy initiatives. The balance between regulated stability and growth-oriented capex highlights management’s strategic prioritization of long-term value creation.

Balance Sheet And Financial Health

Chesapeake Utilities maintains a leveraged but manageable balance sheet, with total debt of $1.49 billion against cash and equivalents of $7.9 million. The debt load reflects funding for recent acquisitions and infrastructure projects, but the company’s regulated asset base provides steady cash flows to service obligations. Further financial flexibility is supported by its access to capital markets and investment-grade credit profile.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth through acquisitions and organic investments, particularly in Florida and the Mid-Atlantic. Its dividend policy remains shareholder-friendly, with a dividend per share of $2.41, reflecting a commitment to returning capital while retaining funds for growth. Future dividend increases are likely to align with earnings growth and regulatory approvals.

Valuation And Market Expectations

Chesapeake Utilities trades at a premium relative to pure-play utilities, reflecting its growth-oriented strategy and diversified revenue streams. Market expectations are anchored to its ability to execute on regulated rate cases and unregulated expansions, with a focus on renewable energy integration driving long-term upside.

Strategic Advantages And Outlook

The company’s strategic advantages include its geographic diversification, regulatory expertise, and investments in sustainable energy. The outlook remains positive, supported by infrastructure modernization and decarbonization trends, though regulatory risks and interest rate exposure warrant monitoring. Management’s disciplined capital allocation should sustain growth and shareholder returns.

Sources

10-K filings, company investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount