investorscraft@gmail.com

Intrinsic ValueOrmat Technologies, Inc. (0KDH.L)

Previous Close£125.43
Intrinsic Value
Upside potential
Previous Close
£125.43

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

Ormat Technologies, Inc. is a diversified renewable energy company specializing in geothermal, solar photovoltaic, and recovered energy-based power generation. The company operates through three segments: Electricity, Product, and Energy Storage, providing end-to-end solutions from plant development to equipment manufacturing and energy storage services. Ormat serves a global clientele, including power plant operators, industrial energy users, and natural gas pipelines, leveraging its expertise in clean energy technologies. With operations spanning the U.S., Indonesia, Kenya, and other international markets, Ormat holds a strong position in the geothermal sector, which benefits from stable, baseload renewable power generation. The company’s integrated model—combining project development, proprietary technology, and operational services—enhances its competitive edge in a sector increasingly focused on sustainability and grid reliability. Ormat’s diversified revenue streams, including long-term power purchase agreements and equipment sales, provide resilience against market volatility.

Revenue Profitability And Efficiency

Ormat reported revenue of $879.7 million for the period, with net income of $123.7 million, reflecting a net margin of approximately 14.1%. The company generated $410.9 million in operating cash flow, though capital expenditures of $487.7 million indicate significant reinvestment in growth projects. The diluted EPS of $2.04 underscores steady profitability, supported by stable electricity sales and equipment demand.

Earnings Power And Capital Efficiency

Ormat’s earnings are driven by long-term power contracts, which provide predictable cash flows, and its Product segment’s high-margin equipment sales. The company’s capital efficiency is tempered by heavy investments in new projects, as seen in its negative free cash flow. However, its ability to monetize both electricity generation and technology sales enhances overall returns.

Balance Sheet And Financial Health

Ormat maintains a solid liquidity position with $205.8 million in cash and equivalents, though its total debt of $2.45 billion reflects leveraged growth strategies. The balance sheet supports ongoing investments, but debt levels warrant monitoring, particularly given the capital-intensive nature of renewable energy projects.

Growth Trends And Dividend Policy

Ormat’s growth is fueled by global expansion in geothermal and energy storage, with a focus on high-potential markets. The company pays a dividend of $0.48 per share, offering a modest yield, signaling a balance between shareholder returns and reinvestment needs. Future growth will likely hinge on project execution and regulatory tailwinds for renewables.

Valuation And Market Expectations

With a market cap of $4.32 billion and a beta of 0.64, Ormat is viewed as a relatively stable utility play within the renewables sector. Investors likely value its diversified model and long-term contracts, though valuation multiples may reflect execution risks in its expansion strategy.

Strategic Advantages And Outlook

Ormat’s strategic advantages include its vertically integrated model, proprietary technology, and global footprint in geothermal energy. The outlook remains positive, supported by increasing demand for baseload renewable power and energy storage solutions. However, competition and project execution risks could influence future performance.

Sources

Company filings, market data

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