investorscraft@gmail.com

Intrinsic ValueThe AES Corporation (0H6G.L)

Previous Close£14.67
Intrinsic Value
Upside potential
Previous Close
£14.67

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

The AES Corporation is a diversified power generation and utility company with a global footprint, operating across the Americas, Europe, and Asia. Its core revenue model is built on generating and selling electricity through a mix of conventional and renewable energy sources, including coal, gas, hydro, wind, solar, and biomass. The company serves a broad customer base, including utilities, industrial users, and residential consumers, positioning itself as a key player in both wholesale and retail electricity markets. AES distinguishes itself through its balanced energy portfolio, which includes a significant renewable energy component, aligning with global decarbonization trends. With a generation capacity of approximately 31,459 megawatts, the company leverages its scale and technological diversity to mitigate fuel price volatility and regulatory risks. Its presence in emerging markets, such as Latin America, provides growth opportunities, while its established operations in the U.S. and Europe offer stability. AES’s integrated approach—combining generation, distribution, and transmission—enhances its competitive edge in an industry increasingly focused on sustainability and reliability.

Revenue Profitability And Efficiency

AES reported revenue of $12.28 billion for the period, with net income reaching $1.69 billion, reflecting a robust profitability margin. The company’s diluted EPS stood at $2.36, indicating efficient earnings distribution. Operating cash flow was strong at $2.75 billion, though significant capital expenditures of $7.39 billion highlight ongoing investments in infrastructure and renewable energy projects. These figures underscore AES’s ability to generate cash while funding growth initiatives.

Earnings Power And Capital Efficiency

AES demonstrates solid earnings power, supported by its diversified energy portfolio and operational scale. The company’s capital efficiency is evident in its ability to maintain profitability despite high capital expenditures, which are directed toward long-term growth and sustainability. Its focus on renewables and energy storage positions it well for future earnings stability, though debt levels require careful management to sustain returns.

Balance Sheet And Financial Health

AES’s balance sheet shows $1.96 billion in cash and equivalents against total debt of $29.44 billion, indicating a leveraged but manageable financial position. The company’s liquidity appears adequate, supported by strong operating cash flow. However, the high debt load necessitates disciplined financial management, particularly as it continues to invest heavily in capital-intensive renewable energy projects.

Growth Trends And Dividend Policy

AES is actively expanding its renewable energy capacity, aligning with global energy transition trends. The company’s growth strategy focuses on decarbonization and grid modernization, supported by substantial capital investments. Its dividend policy, with a payout of $0.6969 per share, reflects a commitment to shareholder returns while balancing reinvestment needs. Future growth will likely hinge on successful execution of its renewable energy initiatives.

Valuation And Market Expectations

With a market capitalization of approximately $7.07 billion and a beta of 0.938, AES is viewed as a relatively stable utility stock with moderate sensitivity to market movements. Investors likely value its mix of conventional and renewable assets, though its high debt and capital expenditures may temper valuation multiples. The market expects continued progress in its renewable energy transition to drive long-term value.

Strategic Advantages And Outlook

AES’s strategic advantages include its global diversification, balanced energy portfolio, and leadership in renewable energy. The company is well-positioned to benefit from the global shift toward cleaner energy, though execution risks and regulatory challenges remain. Its outlook is positive, assuming successful capital deployment and debt management, with potential upside from emerging market growth and renewable energy adoption.

Sources

Company description, financial data, and market metrics sourced from publicly available disclosures and financial statements.

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