investorscraft@gmail.com

Intrinsic ValueAudax Renovables, S.A. (0EIB.L)

Previous Close£1.31
Intrinsic Value
Upside potential
Previous Close
£1.31

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

Audax Renovables, S.A. operates as a renewable energy utility, specializing in the generation and supply of electricity and gas across multiple European markets, including Spain, Portugal, Italy, Poland, Germany, and the Netherlands, as well as Panama. The company primarily leverages wind and solar energy, with an operational wind farm portfolio totaling 91 MW. Its vertically integrated model spans production, distribution, and retail, allowing it to capture value across the renewable energy supply chain. Positioned in the competitive European renewables sector, Audax differentiates itself through geographic diversification and a focus on small-to-mid-scale projects, which often face less regulatory scrutiny and faster permitting. The company’s expansion into emerging markets like Panama underscores its strategic ambition to balance stable European demand with higher-growth regions. While not a market leader in capacity, its asset-light approach and retail integration provide resilience against wholesale price volatility.

Revenue Profitability And Efficiency

Audax reported revenue of €1.98 billion for the period, with net income of €60.6 million, reflecting a net margin of approximately 3.1%. Operating cash flow stood at €74.2 million, though capital expenditures of €41.9 million indicate ongoing investments in renewable infrastructure. The company’s ability to maintain positive earnings in a competitive utilities landscape suggests operational discipline, albeit with modest profitability metrics typical of mid-tier renewable players.

Earnings Power And Capital Efficiency

Diluted EPS of €0.13 underscores the company’s moderate earnings power relative to its market cap. With an operating cash flow-to-revenue ratio of 3.7%, Audax demonstrates adequate capital efficiency, though its reinvestment needs (evidenced by capex) temper free cash flow generation. The balance between growth spending and profitability will be critical to improving returns on invested capital.

Balance Sheet And Financial Health

Audax holds €228.8 million in cash against total debt of €600.1 million, yielding a net debt position of €371.3 million. This leverage ratio is manageable given the stable cash flows typical of renewable utilities, but the company’s liquidity position (cash covering ~38% of debt) provides a buffer against interest rate or operational shocks. The absence of excessive leverage supports further strategic investments.

Growth Trends And Dividend Policy

The company’s growth is tied to renewable capacity expansion, with its 91 MW wind portfolio serving as a base. A dividend of €0.033 per share implies a modest payout, aligning with its reinvestment priorities. While dividend yields are unlikely to attract income-focused investors, the policy reflects a balance between shareholder returns and funding organic growth in a capital-intensive sector.

Valuation And Market Expectations

At a market cap of €464 million, Audax trades at a P/E of ~7.7x based on trailing earnings, a discount to larger renewable peers. Its beta of 1.005 suggests market-aligned volatility, with valuations likely pricing in mid-tier scale and regional diversification risks. Investor expectations appear tempered, focusing on execution rather than hypergrowth.

Strategic Advantages And Outlook

Audax’s geographic diversification and integrated model mitigate single-market risks, while its focus on smaller projects accelerates deployment. Regulatory tailwinds in Europe and emerging markets support long-term demand, but competition and capex requirements remain challenges. The outlook hinges on scaling capacity efficiently while maintaining financial flexibility in a sector increasingly crowded by larger utilities and independents.

Sources

Company filings, London Stock Exchange disclosures

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