investorscraft@gmail.com

Intrinsic ValueVestas Wind Systems A/S (0NMK.L)

Previous Close£170.46
Intrinsic Value
Upside potential
Previous Close
£170.46

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

Vestas Wind Systems A/S is a global leader in wind energy solutions, operating primarily through its Power Solutions and Service segments. The Power Solutions segment focuses on the sale of wind turbines, turnkey wind power plants, and development sites, catering to utility-scale renewable energy projects. The Service segment provides long-term maintenance contracts, spare parts, and operational optimization services, ensuring recurring revenue streams. As a pioneer in the wind turbine industry, Vestas holds a strong competitive position due to its technological expertise, extensive global footprint, and established relationships with energy providers. The company benefits from secular tailwinds in renewable energy adoption, driven by decarbonization policies and corporate sustainability goals. Vestas competes with Siemens Gamesa and General Electric in a consolidating market, differentiating itself through reliability, efficiency, and a broad product portfolio spanning onshore and offshore wind solutions.

Revenue Profitability And Efficiency

Vestas reported revenue of DKK 17.3 billion in the latest fiscal year, with net income of DKK 499 million, reflecting a net margin of approximately 2.9%. Operating cash flow stood at DKK 2.33 billion, supported by service contract renewals and project deliveries. Capital expenditures of DKK 670 million indicate disciplined reinvestment in production capacity and R&D, aligning with industry growth prospects.

Earnings Power And Capital Efficiency

The company’s diluted EPS of DKK 0.49 underscores modest but stable earnings power, with service contracts providing visibility. Vestas maintains a capital-light service model, offsetting cyclicality in turbine sales. Operating cash flow covers debt obligations, though the beta of 1.35 reflects sensitivity to macroeconomic and policy risks affecting renewable energy investments.

Balance Sheet And Financial Health

Vestas holds DKK 3.81 billion in cash and equivalents against total debt of DKK 3.27 billion, indicating a robust liquidity position. The balance sheet supports ongoing operations and R&D initiatives, with manageable leverage. The company’s financial health is further reinforced by its ability to generate consistent operating cash flows.

Growth Trends And Dividend Policy

Long-term growth is tied to global wind energy capacity expansion, with Vestas well-positioned in both mature and emerging markets. The company pays a dividend of DKK 0.55 per share, reflecting a commitment to shareholder returns despite reinvestment needs. Service revenue growth and offshore wind projects are key drivers of future earnings stability.

Valuation And Market Expectations

With a market capitalization of DKK 34 billion, Vestas trades at a premium reflective of its industry leadership and growth potential. Investors appear to price in sustained demand for renewable energy infrastructure, though volatility in order intake and supply chain costs may impact short-term performance.

Strategic Advantages And Outlook

Vestas’ technological edge, global service network, and policy tailwinds underpin its strategic advantages. The outlook remains positive, contingent on execution in offshore wind and supply chain resilience. Regulatory support for renewables and energy security concerns further bolster the company’s medium-term prospects.

Sources

Company filings, London Stock Exchange disclosures

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