investorscraft@gmail.com

Intrinsic ValueCMS Energy Corporation (0HR4.L)

Previous Close£71.15
Intrinsic Value
Upside potential
Previous Close
£71.15

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

CMS Energy Corporation is a vertically integrated utility company primarily serving Michigan through its Electric Utility, Gas Utility, and Enterprises segments. The Electric Utility segment generates and distributes electricity via a diverse mix of sources, including coal, wind, gas, and nuclear, supported by an extensive infrastructure of transmission lines and substations. The Gas Utility segment manages natural gas distribution through a robust network of pipelines and storage facilities, while the Enterprises segment focuses on independent power production, particularly renewable energy projects. CMS Energy holds a stable market position as a regulated utility, benefiting from predictable cash flows and a captive customer base of 1.9 million electric and 1.8 million gas customers. Its strategic emphasis on renewable energy aligns with broader industry trends toward decarbonization, positioning the company as a key player in Michigan's energy transition. The regulated nature of its operations provides revenue stability, though growth is tempered by regulatory oversight and capital-intensive infrastructure requirements.

Revenue Profitability And Efficiency

CMS Energy reported revenue of $7.52 billion for the period, with net income of $1.0 billion, reflecting a net margin of approximately 13.3%. The company's diluted EPS stood at $3.33, demonstrating steady profitability. Operating cash flow was robust at $2.37 billion, though significant capital expenditures of $3.02 billion highlight the capital-intensive nature of its utility operations. These metrics underscore the company's ability to generate stable earnings while reinvesting heavily in infrastructure.

Earnings Power And Capital Efficiency

The company's earnings power is supported by its regulated utility model, which ensures consistent cash flows. However, high capital expenditures relative to operating cash flow indicate substantial reinvestment needs, typical of the utilities sector. CMS Energy's focus on renewable energy projects within its Enterprises segment may enhance long-term capital efficiency, though near-term returns are moderated by regulatory frameworks and upfront costs.

Balance Sheet And Financial Health

CMS Energy maintains a leveraged balance sheet, with total debt of $16.59 billion against cash and equivalents of $178 million. The high debt load is characteristic of utility companies funding infrastructure investments. While the debt-to-equity ratio is elevated, the regulated revenue base provides reliable cash flows to service obligations, supporting financial stability despite the leverage.

Growth Trends And Dividend Policy

Growth is driven by regulated rate base expansions and renewable energy investments, though pace is constrained by regulatory approvals. The company offers a dividend yield of approximately 2.8%, with a dividend per share of $2.115, reflecting a commitment to shareholder returns. Dividend sustainability is supported by stable cash flows, though future increases may align with earnings growth and regulatory outcomes.

Valuation And Market Expectations

With a market capitalization of $20.62 billion and a beta of 0.41, CMS Energy is viewed as a low-volatility investment, typical of regulated utilities. The valuation reflects investor expectations of steady, albeit modest, growth, with a premium placed on dividend reliability and defensive positioning in economic downturns.

Strategic Advantages And Outlook

CMS Energy's strategic advantages lie in its regulated monopoly status and growing renewable energy portfolio. The outlook remains stable, with earnings visibility underpinned by regulatory mechanisms. Challenges include managing debt levels and navigating energy transition risks, but the company's focus on infrastructure modernization and decarbonization aligns with long-term sector trends.

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