investorscraft@gmail.com

Intrinsic ValueEolus Vind AB (publ) (0R8F.L)

Previous Close£33.85
Intrinsic Value
Upside potential
Previous Close
£33.85

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Eolus Vind AB is a key player in the renewable energy sector, specializing in the development, construction, and operation of wind power facilities across Sweden, Norway, Finland, the U.S., Poland, and the Baltic states. The company operates through two core segments: Project Development, which focuses on building and selling wind farms, and Asset Management, offering long-term operational services to wind farm owners. Eolus differentiates itself through integrated consultancy services, including wind resource assessments, environmental impact studies, and project management, ensuring end-to-end solutions for renewable energy projects. Its diversified geographic presence mitigates regional risks while capitalizing on growing demand for clean energy in Europe and North America. The firm’s expertise in navigating regulatory frameworks and securing permits strengthens its competitive edge in a capital-intensive industry. With a 30-year track record, Eolus has established credibility as a reliable partner for institutional investors and utilities seeking scalable renewable infrastructure.

Revenue Profitability And Efficiency

In FY 2022, Eolus reported revenue of SEK 2.36 billion, with net income of SEK 117 million, reflecting a net margin of approximately 5%. Operating cash flow was negative at SEK -191 million, likely due to project development cycles, while capital expenditures remained modest at SEK -5 million. The diluted EPS of SEK 4.7 indicates stable earnings generation despite sector volatility.

Earnings Power And Capital Efficiency

The company’s earnings are driven by project sales and long-term asset management contracts, providing recurring revenue streams. A beta of 1.31 suggests higher volatility compared to the market, typical for renewable energy firms exposed to regulatory and commodity price risks. The capital-light consultancy segment complements capital-intensive project development, optimizing resource allocation.

Balance Sheet And Financial Health

Eolus maintains a robust balance sheet with SEK 568 million in cash and equivalents against SEK 310 million in total debt, indicating strong liquidity. The low debt-to-equity ratio underscores prudent financial management, supporting future investments without overleveraging.

Growth Trends And Dividend Policy

Growth is fueled by expanding renewable energy demand, with the U.S. and Baltic markets offering high potential. The company paid a dividend of SEK 0.75 per share, signaling confidence in cash flow stability despite reinvestment needs for project pipelines.

Valuation And Market Expectations

With a market cap of SEK 1.26 billion, Eolus trades at a P/E ratio of approximately 10.7 based on FY 2022 earnings, aligning with mid-cap renewable peers. Investors likely price in execution risks and long-term policy tailwinds.

Strategic Advantages And Outlook

Eolus benefits from regulatory tailwinds in Europe and the U.S., coupled with its integrated service model. Near-term challenges include supply chain disruptions, but its diversified portfolio and expertise position it well for sustained growth in the energy transition.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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