investorscraft@gmail.com

Intrinsic ValueEdisun Power Europe AG (0QQT.L)

Previous Close£57.20
Intrinsic Value
Upside potential
Previous Close
£57.20

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

Edisun Power Europe AG operates as a specialized renewable energy utility, focusing exclusively on photovoltaic systems across Europe. The company generates revenue primarily through long-term power purchase agreements (PPAs) with local electricity providers, ensuring stable cash flows from its 38 solar power plants totaling 83.7 MW capacity. Its geographic diversification across Switzerland, Germany, France, Italy, Portugal, and Spain mitigates regional regulatory risks while capitalizing on Europe's accelerating energy transition. Unlike vertically integrated utilities, Edisun adopts an asset-light approach, concentrating on operational efficiency and selective capacity expansions in high-irradiation markets. The firm competes in a fragmented solar IPP (Independent Power Producer) segment, differentiating itself through localized grid expertise and conservative project selection. With European solar capacity projected to grow at 8% CAGR through 2030, Edisun's established footprint positions it to benefit from rising merchant power prices and government-backed feed-in tariffs in its core markets.

Revenue Profitability And Efficiency

The company reported CHF 51.47 million in revenue for the latest fiscal period, with net income of CHF 2.85 million, reflecting a 5.5% net margin. Operating cash flow of CHF 225,000 appears constrained relative to earnings, likely due to timing differences in PPA settlements. Capital expenditures of CHF -3.6 million indicate moderate reinvestment needs, typical of operational-phase solar assets with limited maintenance costs.

Earnings Power And Capital Efficiency

Diluted EPS of CHF 2.75 demonstrates adequate earnings generation from the existing asset base. The low operating cash flow to net income ratio (7.9%) suggests significant non-cash adjustments, possibly depreciation on solar assets. Debt-heavy capital structure (CHF 241.45 million total debt) implies reliance on leverage to fund growth, though renewable projects typically carry predictable debt service coverage.

Balance Sheet And Financial Health

With CHF 3.03 million in cash against CHF 241.45 million total debt, liquidity appears tight, though solar PPAs provide stable debt service coverage. The debt-to-equity ratio isn't calculable from provided data, but sector norms suggest likely elevated leverage. Asset-heavy balance sheets are common in renewable utilities given project finance requirements.

Growth Trends And Dividend Policy

The CHF 1.70 per share dividend represents a 62% payout ratio based on current EPS, signaling commitment to shareholder returns despite growth needs. Limited capex suggests focus on optimizing existing assets rather than aggressive expansion. European solar capacity growth trends could support future revenue increases through merchant price exposure or capacity additions.

Valuation And Market Expectations

At a CHF 49.3 million market cap, the stock trades at ~17x earnings and ~1x sales, aligning with small-cap renewable peers. The 0.743 beta indicates lower volatility than broader markets, typical of contracted cash flow utilities. Valuation likely reflects investor caution toward leveraged solar operators amid rising interest rates.

Strategic Advantages And Outlook

Edisun benefits from Europe's structural shift toward renewables, with solar demand bolstered by energy security concerns. Its multi-country portfolio provides regulatory diversification, though exposure to merchant power prices in some markets could introduce volatility. Successful refinancing of project debt at favorable rates will be critical given current leverage levels and higher benchmark rates.

Sources

Company description, financial figures from disclosed ticker data, European Solar Power Association market projections

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