investorscraft@gmail.com

Intrinsic ValueDTE Energy Company (0I6Q.L)

Previous Close£132.58
Intrinsic Value
Upside potential
Previous Close
£132.58

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

DTE Energy Company operates as a diversified utility provider, primarily serving Michigan through its Electric and Gas segments. The Electric segment generates and distributes power to 2.3 million customers via a mix of fossil-fuel, nuclear, and renewable assets, while the Gas segment supplies natural gas to 1.3 million customers, supported by extensive infrastructure. The company also engages in industrial energy solutions and energy trading, leveraging its integrated operations to optimize resource allocation and market positioning. DTE Energy holds a stable market position as a regulated utility, benefiting from predictable cash flows and a captive customer base. Its investments in renewable energy and infrastructure modernization align with broader industry trends toward decarbonization and grid resilience. The company’s diversified revenue streams, including regulated utilities and ancillary services, provide a balanced risk profile, though it remains exposed to regulatory oversight and commodity price fluctuations in its trading operations.

Revenue Profitability And Efficiency

DTE Energy reported revenue of $12.34 billion for the period, with net income of $1.40 billion, reflecting a solid margin in its regulated utility operations. Operating cash flow stood at $3.67 billion, though capital expenditures of $4.47 billion highlight significant ongoing investments in infrastructure and renewable energy projects. The company’s efficiency metrics are typical for a regulated utility, with steady cash flow generation supporting its dividend commitments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $6.77 underscores its earnings stability, driven by regulated returns and cost recovery mechanisms. Capital efficiency is moderated by high infrastructure spending, but the predictable nature of utility earnings provides a reliable foundation for long-term returns. Energy trading and industrial projects contribute ancillary earnings, though their volatility is mitigated by the core utility business.

Balance Sheet And Financial Health

DTE Energy’s balance sheet shows $88 million in cash against $23.24 billion in total debt, reflecting the capital-intensive nature of the utility sector. The debt load is manageable given the company’s stable cash flows and regulated asset base, but it limits financial flexibility. Liquidity is supported by operating cash flows, though high capex demands ongoing access to capital markets.

Growth Trends And Dividend Policy

Growth is driven by infrastructure upgrades and renewable energy investments, aligned with regulatory mandates. The company pays a dividend of $4.22 per share, offering a yield attractive to income-focused investors. Dividend sustainability is supported by earnings stability, though payout ratios must balance reinvestment needs.

Valuation And Market Expectations

With a market cap of $27.97 billion and a beta of 0.47, DTE Energy is valued as a low-volatility utility stock. The valuation reflects expectations of steady earnings growth from rate base expansions and renewable transitions, tempered by regulatory risks and interest rate sensitivity.

Strategic Advantages And Outlook

DTE Energy’s strategic advantages include its regulated monopoly position, diversified energy mix, and proactive investments in sustainability. The outlook is stable, with growth tied to regulatory approvals and execution of its capital plan. Challenges include rising interest rates and potential regulatory pushback on rate increases.

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