investorscraft@gmail.com

Intrinsic ValueBKW AG (0QQ0.L)

Previous Close£145.90
Intrinsic Value
Upside potential
Previous Close
£145.90

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

BKW AG is a diversified energy and infrastructure company with a strong presence in Switzerland and select European markets. It operates across three core segments: Energy, Grid, and Services, providing end-to-end solutions in power generation, distribution, and infrastructure consulting. The company leverages a mix of hydroelectric, nuclear, fossil-fuel, and renewable energy assets, positioning itself as a key player in the transition toward sustainable energy. Its integrated approach—spanning production, trading, and grid management—ensures resilience in volatile energy markets. BKW’s Services segment further diversifies revenue streams by offering engineering and technical expertise for infrastructure projects, enhancing its role as a full-service utility provider. With a focus on operational efficiency and regulatory compliance, BKW maintains a competitive edge in Europe’s tightly regulated utilities sector. The company’s ownership of onshore wind and photovoltaic plants underscores its commitment to renewables, aligning with broader industry trends toward decarbonization. Its international footprint, though modest, provides growth opportunities in adjacent markets like Germany and Italy.

Revenue Profitability And Efficiency

BKW reported revenue of CHF 4.55 billion for the period, with net income of CHF 622 million, reflecting a robust margin. Diluted EPS stood at CHF 11.8, supported by disciplined cost management and diversified revenue streams. Operating cash flow of CHF 739 million underscores operational efficiency, though capital expenditures of CHF 431 million indicate ongoing investments in infrastructure and renewable energy projects.

Earnings Power And Capital Efficiency

The company’s earnings power is anchored in its stable utility operations and energy trading activities. Its capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt levels. The Grid segment’s predictable revenue and the Services segment’s high-margin consulting work contribute to sustained profitability.

Balance Sheet And Financial Health

BKW maintains a solid balance sheet with CHF 867 million in cash and equivalents against total debt of CHF 2.16 billion. The debt level is manageable given the company’s cash flow generation and regulated asset base. Its utility-like risk profile is further reinforced by a beta of 0.24, indicating low volatility relative to the broader market.

Growth Trends And Dividend Policy

BKW’s growth is driven by investments in renewables and grid modernization, aligning with Europe’s energy transition. The company pays a dividend of CHF 3.7 per share, reflecting a commitment to shareholder returns while retaining capital for strategic projects. Its moderate payout ratio suggests room for future dividend growth.

Valuation And Market Expectations

With a market cap of CHF 8.99 billion, BKW trades at a premium reflective of its stable cash flows and strategic positioning in renewable energy. Investors likely value its defensive qualities and exposure to Europe’s energy infrastructure needs, though regulatory risks remain a consideration.

Strategic Advantages And Outlook

BKW’s integrated model and focus on sustainability provide long-term advantages in a decarbonizing economy. Its expertise in grid management and renewable energy projects positions it well for regulatory tailwinds. Near-term challenges include energy price volatility, but the company’s diversified operations mitigate downside risks. The outlook remains positive, supported by infrastructure demand and energy transition investments.

Sources

Company filings, London Stock Exchange 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