investorscraft@gmail.com

Intrinsic ValuePinnacle West Capital Corporation (0KIT.L)

Previous Close£92.34
Intrinsic Value
Upside potential
Previous Close
£92.34

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

Pinnacle West Capital Corporation operates as a regulated electric utility, primarily serving Arizona through its subsidiary, Arizona Public Service Company. The company generates, transmits, and distributes electricity using a diversified mix of coal, nuclear, gas, oil, and solar facilities, ensuring reliability and regulatory compliance. With approximately 1.3 million customers, it maintains a robust infrastructure, including over 5,800 pole miles of transmission lines and 22,800 miles of underground distribution cables. As a key player in the utilities sector, Pinnacle West benefits from stable demand due to its regulated monopoly status, though it faces regulatory scrutiny and transition risks as renewable energy adoption grows. Its market position is reinforced by strategic investments in solar generation, aligning with broader industry shifts toward sustainability. The company’s vertically integrated model provides cost efficiencies and operational control, though capital intensity remains high due to infrastructure demands.

Revenue Profitability And Efficiency

Pinnacle West reported revenue of $5.12 billion for the period, with net income of $608.8 million, reflecting a net margin of approximately 11.9%. Diluted EPS stood at $5.24, indicating solid profitability. Operating cash flow of $1.61 billion underscores operational efficiency, though significant capital expenditures ($2.25 billion) highlight the capital-intensive nature of the utility business, pressuring free cash flow.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by stable regulatory frameworks, with a beta of 0.451 indicating lower volatility relative to the market. However, high capital expenditures and total debt of $11.05 billion suggest constrained capital efficiency, necessitating careful balance sheet management to maintain investment-grade credit ratings and dividend sustainability.

Balance Sheet And Financial Health

Pinnacle West’s financial health is marked by $3.84 million in cash and equivalents against $11.05 billion in total debt, reflecting leverage typical of utilities. The regulated asset base provides predictable cash flows, but debt servicing remains a priority. The company’s infrastructure investments are largely funded through debt, requiring disciplined regulatory rate recovery to ensure long-term stability.

Growth Trends And Dividend Policy

Growth is driven by regulated rate increases and renewable energy investments, though regulatory lag can delay earnings recognition. The dividend payout of $3.565 per share aligns with industry norms, offering a yield attractive to income-focused investors. Future dividend growth may hinge on regulatory approvals and capital allocation priorities.

Valuation And Market Expectations

With a market cap of $10.69 billion, Pinnacle West trades at a premium reflective of its stable cash flows and regulated monopoly. Investors likely price in gradual earnings growth from renewable transitions, though regulatory risks and interest rate sensitivity could weigh on valuation multiples.

Strategic Advantages And Outlook

Pinnacle West’s strategic advantages include its vertically integrated model and renewable energy investments, positioning it for long-term regulatory compliance. However, the outlook is tempered by transition costs and debt levels. Success hinges on balancing infrastructure modernization with shareholder returns amid evolving energy policies.

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