investorscraft@gmail.com

Intrinsic ValueEVN AG (0EEI.L)

Previous Close£28.40
Intrinsic Value
Upside potential
Previous Close
£28.40

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

EVN AG operates as a diversified utility company, providing energy, water, and environmental services across Austria and South East Europe. Its core revenue streams include electricity generation from thermal and renewable sources, energy trading, and network operations, alongside water and waste management services. The company serves both private and business customers, as well as municipalities, leveraging its integrated infrastructure to ensure stable utility supply. EVN holds a strong regional presence, particularly in Austria, where it benefits from long-term contracts and regulatory frameworks that support steady cash flows. Its subsidiary status under NÖ Landes-Beteiligungsholding GmbH further reinforces its financial stability and strategic positioning in the utilities sector. The company’s diversified operations mitigate risks associated with market volatility, while its focus on renewable energy aligns with broader decarbonization trends in Europe.

Revenue Profitability And Efficiency

EVN reported revenue of EUR 3.26 billion, with net income of EUR 471.7 million, reflecting a robust margin supported by its diversified utility operations. The company’s operating cash flow of EUR 1.17 billion underscores efficient working capital management, while capital expenditures of EUR 752.6 million indicate ongoing investments in infrastructure and renewable energy projects. These metrics highlight a balanced approach between profitability and growth.

Earnings Power And Capital Efficiency

With diluted EPS of EUR 2.65, EVN demonstrates solid earnings power, driven by stable utility demand and efficient cost management. The company’s capital efficiency is evident in its ability to generate significant operating cash flow relative to its revenue base, supporting both reinvestment and shareholder returns. Its focus on regulated and long-term contracted assets enhances earnings predictability.

Balance Sheet And Financial Health

EVN maintains a prudent financial structure, with total debt of EUR 1.19 billion and cash reserves of EUR 78.8 million. The company’s debt levels are manageable given its stable cash flows and regulated asset base. Its strong liquidity position and access to capital markets ensure flexibility for strategic investments and debt servicing.

Growth Trends And Dividend Policy

EVN’s growth is supported by investments in renewable energy and infrastructure, aligning with regional decarbonization goals. The company’s dividend payout of EUR 0.9 per share reflects a commitment to returning capital to shareholders while retaining sufficient funds for growth initiatives. Its dividend policy is likely to remain stable, backed by predictable cash flows.

Valuation And Market Expectations

With a market cap of EUR 3.91 billion and a beta of 0.705, EVN is perceived as a lower-risk utility stock. The company’s valuation reflects its steady earnings profile and defensive characteristics, appealing to income-focused investors. Market expectations are likely centered on its ability to execute renewable energy transitions while maintaining profitability.

Strategic Advantages And Outlook

EVN’s strategic advantages include its diversified utility operations, regional market dominance, and alignment with sustainability trends. The company is well-positioned to benefit from Europe’s energy transition, though regulatory changes and commodity price volatility remain key risks. Its outlook is stable, supported by resilient demand for essential services and ongoing infrastructure investments.

Sources

Company filings, Bloomberg

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