investorscraft@gmail.com

Intrinsic Value7C Solarparken AG (0QV6.L)

Previous Close£1.67
Intrinsic Value
Upside potential
Previous Close
£1.67

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

7C Solarparken AG operates as a specialized renewable energy company focused on photovoltaic (PV) solar farms, primarily in Germany and Belgium. The company owns and manages a portfolio of solar assets totaling 301 MWp, generating revenue through long-term power purchase agreements (PPAs) and feed-in tariffs. Its business model capitalizes on stable regulatory frameworks in Europe, particularly Germany’s Energiewende policy, which supports renewable energy adoption. As a pure-play solar operator, 7C Solarparken benefits from predictable cash flows tied to energy production, though it faces exposure to weather variability and regulatory changes. The company’s mid-sized scale positions it as a niche player in the European solar market, competing with larger utilities and independent power producers. Its focus on operational efficiency and strategic asset expansion in high-irradiation regions strengthens its market position. The transition from Colexon Energy AG in 2015 marked its shift toward an asset-heavy, yield-focused strategy, aligning with investor demand for sustainable infrastructure. While not a market leader, its regional specialization and disciplined growth approach offer stability in a competitive sector.

Revenue Profitability And Efficiency

In FY 2023, 7C Solarparken reported revenue of €63.3 million, reflecting its operational scale in solar energy generation. Net income stood at €451,000, with diluted EPS of €0.0055, indicating thin margins common in capital-intensive renewables. Operating cash flow of €49.2 million underscores healthy cash generation, though capital expenditures of €14.5 million highlight ongoing reinvestment needs. The company’s efficiency metrics are typical for solar IPPs, with revenue stability offset by high fixed costs.

Earnings Power And Capital Efficiency

The company’s earnings power is tied to solar irradiance and regulatory subsidies, yielding modest but predictable returns. Operating cash flow covers interest obligations, but low net income suggests limited retained earnings for growth. Capital efficiency is constrained by high upfront solar farm costs, though long asset lifespans and low operational expenses provide durable cash flows. Debt-funded expansion has been a key lever, as seen in its €246.7 million total debt.

Balance Sheet And Financial Health

7C Solarparken maintains a leveraged balance sheet with €246.7 million in total debt against €66.9 million in cash. The debt load is typical for infrastructure-heavy renewables firms, supported by asset-backed financing. Liquidity appears adequate, with operating cash flow covering near-term obligations. However, the high debt-to-equity ratio necessitates careful refinancing management amid rising interest rates.

Growth Trends And Dividend Policy

The company’s growth is driven by incremental solar capacity additions, with limited organic expansion due to project lead times. A dividend of €0.06 per share signals a yield-focused strategy, though payout sustainability depends on stable cash flows. Regulatory tailwinds in Europe support long-term demand, but near-term growth may be tempered by financing constraints and competition for viable sites.

Valuation And Market Expectations

With a market cap of €164.3 million, the company trades at ~2.6x revenue, reflecting its small-cap status and sector multiples. A beta of 0.578 indicates lower volatility versus broader markets, typical for regulated utilities. Investors likely price in stable cash flows but remain cautious about leverage and subsidy phase-outs.

Strategic Advantages And Outlook

7C Solarparken’s regional focus and operational expertise in solar PV provide resilience, though reliance on subsidies and debt poses risks. The outlook hinges on Europe’s energy transition pace and the company’s ability to refinance debt favorably. Strategic advantages include a diversified asset base and regulatory familiarity, but scalability challenges may limit upside versus larger peers.

Sources

Company filings, LSE 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