investorscraft@gmail.com

Intrinsic ValueVoltalia S.A. (0QW7.L)

Previous Close£7.21
Intrinsic Value
Upside potential
Previous Close
£7.21

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

Voltalia SA is a France-based renewable energy company specializing in the development, construction, operation, and maintenance of wind, solar, hydro, and biomass power plants. The company operates through two primary segments: Energy Sales, which focuses on electricity generation, and Services, which includes project development, equipment procurement, and maintenance services. With an installed solar capacity of 98 MW as of December 2021, Voltalia has a diversified geographic footprint spanning Africa, the Middle East, Asia, Europe, Brazil, and Latin America. The company’s integrated model allows it to capture value across the renewable energy value chain, from project inception to long-term operation. Voltalia’s market position is bolstered by its subsidiary structure under Voltalia Investissement SA, providing financial and strategic support. The company operates in the highly competitive utilities sector, where scale and technological efficiency are critical. Its focus on emerging markets offers growth potential but also exposes it to regulatory and geopolitical risks. Voltalia’s ability to secure long-term power purchase agreements (PPAs) and its expertise in hybrid renewable solutions differentiate it from peers.

Revenue Profitability And Efficiency

Voltalia reported revenue of €547 million for the period, reflecting its active project pipeline and energy sales. However, the company posted a net loss of €21 million, indicating challenges in translating top-line growth into profitability. Operating cash flow stood at €179 million, suggesting reasonable operational efficiency, but capital expenditures of €517 million highlight significant reinvestment needs for future growth.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.16 underscores its current lack of earnings power, likely due to high development costs and project ramp-up expenses. Voltalia’s capital efficiency is strained by aggressive expansion, as evidenced by negative free cash flow after accounting for capital expenditures. The balance between growth investments and profitability remains a key focus area.

Balance Sheet And Financial Health

Voltalia’s financial health is mixed, with €360 million in cash and equivalents providing liquidity, but total debt of €1.79 billion raises leverage concerns. The high debt load, likely tied to project financing, could pressure cash flows if interest rates rise or project returns underperform. The absence of dividends aligns with its growth-focused strategy.

Growth Trends And Dividend Policy

Voltalia’s growth is driven by its expanding renewable energy portfolio, particularly in emerging markets. The company does not pay dividends, reinvesting all cash flows into capacity expansion and project development. Future trends will depend on its ability to scale operations profitably and secure favorable PPAs in competitive markets.

Valuation And Market Expectations

With a market cap of approximately €1.08 billion, Voltalia trades at a premium to traditional utilities, reflecting growth expectations in renewables. Its beta of 1.047 indicates moderate sensitivity to market movements. Investors likely price in long-term potential, but near-term profitability concerns may weigh on valuation.

Strategic Advantages And Outlook

Voltalia’s strategic advantages include its diversified renewable portfolio and expertise in hybrid solutions. The outlook hinges on execution in high-growth regions and cost management. Regulatory tailwinds for renewables support long-term prospects, but operational and financial discipline will be critical to achieving sustainable profitability.

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