investorscraft@gmail.com

Intrinsic ValueFirstEnergy Corp. (0IPB.L)

Previous Close£46.82
Intrinsic Value
Upside potential
Previous Close
£46.82

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

FirstEnergy Corp. operates as a key player in the U.S. utility sector, specializing in regulated electricity generation, transmission, and distribution. The company serves approximately 6 million customers across six states, leveraging a diversified portfolio of power generation assets, including coal, nuclear, hydroelectric, natural gas, wind, and solar. Its extensive infrastructure comprises over 24,000 miles of transmission lines and 273,000 miles of distribution lines, positioning it as a critical provider of reliable energy in the Midwest and Mid-Atlantic regions. FirstEnergy’s revenue model is anchored in regulated rates, ensuring stable cash flows from its distribution and transmission segments. This regulatory framework mitigates commodity price volatility, providing predictable earnings. The company’s strategic focus on modernizing grid infrastructure and expanding renewable energy capacity aligns with broader industry trends toward decarbonization and grid resilience. Despite regulatory scrutiny and legacy liabilities, FirstEnergy maintains a competitive edge through scale, operational efficiency, and long-term customer relationships in its core markets.

Revenue Profitability And Efficiency

FirstEnergy reported revenue of $13.47 billion for the period, with net income of $978 million, reflecting a net margin of approximately 7.3%. Operating cash flow stood at $2.89 billion, though capital expenditures of $4.03 billion highlight significant ongoing investments in grid modernization and renewable integration. The company’s regulated business model supports consistent profitability, albeit with moderate efficiency metrics typical of the utilities sector.

Earnings Power And Capital Efficiency

Diluted EPS of $1.70 underscores FirstEnergy’s earnings stability, driven by its regulated operations. The company’s capital-intensive nature is evident in its high capex, but its ability to generate steady cash flow supports debt servicing and dividend commitments. Return metrics are tempered by regulatory constraints, though its asset base provides long-term earnings visibility.

Balance Sheet And Financial Health

FirstEnergy’s balance sheet shows $111 million in cash against $24.02 billion in total debt, indicating leveraged positioning common in utilities. The debt load is manageable given predictable cash flows, but interest coverage and credit metrics warrant monitoring. Regulatory mechanisms provide some protection against liquidity risks.

Growth Trends And Dividend Policy

Growth is tied to rate-base expansion and renewable investments, with dividends playing a key role in shareholder returns. The $1.72 annual dividend per share offers a yield aligned with sector peers, supported by earnings stability. Future growth may hinge on regulatory approvals and execution of capital projects.

Valuation And Market Expectations

With a market cap of $24.06 billion and a beta of 0.40, FirstEnergy trades as a low-volatility utility stock. Valuation reflects its defensive profile, with investors pricing in regulated returns and modest growth. The stock’s performance is likely to track sector trends and interest rate movements.

Strategic Advantages And Outlook

FirstEnergy’s regulated monopoly status and infrastructure investments provide durable advantages. Challenges include regulatory compliance and energy transition costs, but its focus on grid resilience and renewables positions it for long-term relevance. The outlook remains stable, with earnings growth dependent on capex efficiency and rate case outcomes.

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