investorscraft@gmail.com

Intrinsic ValueABO Energy GmbH & Co. KGaA (AB9.DE)

Previous Close6.62
Intrinsic Value
Upside potential
Previous Close
6.62

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

ABO Wind AG is a specialized developer and operator of renewable energy projects, primarily focusing on wind, solar, and hybrid energy systems across multiple international markets, including Europe, Africa, and the Americas. The company operates through a vertically integrated model, encompassing project development, engineering, procurement, construction (EPC), and operational management services. Its core revenue streams derive from selling developed projects, EPC contracts, and long-term operational management of renewable energy assets. ABO Wind has established a strong presence in Germany while expanding into high-growth markets like Finland, Spain, and South Africa, leveraging regulatory tailwinds and increasing global demand for clean energy. The firm differentiates itself through its expertise in hybrid energy solutions, combining wind, solar, and storage to optimize grid stability and energy output. With over 1,900 megawatts of connected capacity, ABO Wind is positioned as a mid-tier player in the renewable energy sector, competing with larger utilities while maintaining agility in niche markets. Its focus on digital solutions, such as the ABO Lock access control system, further diversifies its technological capabilities.

Revenue Profitability And Efficiency

In FY 2024, ABO Wind reported revenue of €446.4 million, reflecting its active project pipeline and EPC activities. Net income stood at €25.6 million, translating to a diluted EPS of €2.77, indicating moderate profitability in a capital-intensive sector. Operating cash flow was negative at €-3.3 million, likely due to upfront investments in project development, while capital expenditures totaled €-3.3 million, suggesting disciplined spending relative to revenue.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its ability to monetize developed projects and secure recurring revenue from operational management services. However, negative operating cash flow highlights the cyclical nature of its business, where earnings are realized upon project completion rather than evenly distributed. Capital efficiency is balanced between growth investments and maintaining liquidity, with €75.6 million in cash reserves providing flexibility.

Balance Sheet And Financial Health

ABO Wind’s balance sheet shows €314.9 million in total debt against €75.6 million in cash and equivalents, indicating moderate leverage. The debt level is manageable given its project-based revenue model, but investors should monitor refinancing risks, especially in rising interest rate environments. The company’s financial health is supported by its asset-light approach to project development and sale.

Growth Trends And Dividend Policy

Growth is underpinned by international expansion and hybrid energy solutions, with a dividend payout of €0.65 per share reflecting a commitment to shareholder returns despite reinvestment needs. The renewable energy sector’s structural growth supports long-term demand for ABO Wind’s services, though quarterly performance may fluctuate with project timelines.

Valuation And Market Expectations

With a market cap of €339.3 million and a beta of 0.9, ABO Wind trades with moderate volatility relative to the broader market. Valuation metrics suggest the market prices in execution risks associated with project delays or regulatory changes, offset by optimism around the global energy transition.

Strategic Advantages And Outlook

ABO Wind’s strategic advantages lie in its international diversification, hybrid energy expertise, and integrated service model. The outlook remains positive, supported by global decarbonization trends, though geopolitical and supply chain risks could impact near-term margins. The company’s ability to scale in emerging markets will be critical to sustaining growth.

Sources

Company filings, Bloomberg

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