investorscraft@gmail.com

Intrinsic Valueclearvise AG (ABO.DE)

Previous Close1.47
Intrinsic Value
Upside potential
Previous Close
1.47

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

Clearwise AG is a Germany-based independent electricity producer specializing in renewable energy, with a diversified portfolio of wind, solar, and biogas assets across four European countries. The company operates with an installed capacity of 303 MW, positioning itself as a mid-sized player in the competitive renewable utilities sector. Its revenue model is anchored in long-term power purchase agreements (PPAs) and feed-in tariffs, ensuring stable cash flows from its operational assets. Clearwise focuses on both organic growth and strategic acquisitions to expand its renewable energy footprint, targeting regions with favorable regulatory frameworks and high renewable energy potential. The company’s transition from ABO Invest AG to Clearwise AG in 2021 reflects its refined focus on clean energy, aligning with Europe’s broader decarbonization goals. While it competes with larger utilities and specialized renewable firms, Clearwise differentiates itself through operational efficiency and a geographically diversified asset base, mitigating regional regulatory or climatic risks.

Revenue Profitability And Efficiency

Clearwise reported revenue of €36.1 million in its latest fiscal year, with net income of €0.7 million, reflecting modest profitability in a capital-intensive sector. Operating cash flow stood at €14.8 million, indicating reasonable operational efficiency, though capital expenditures of €-34.2 million highlight ongoing investments in capacity expansion. The company’s ability to generate cash from operations supports its growth strategy but remains constrained by high upfront infrastructure costs.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.01 underscores its current limited earnings power, typical of renewable energy firms in the growth phase. Clearwise’s capital efficiency is weighed down by significant debt (€193.6 million) relative to its market cap (€126.6 million), though its low beta (0.19) suggests resilience to market volatility. The absence of dividends reinforces its focus on reinvesting cash flows into expansion.

Balance Sheet And Financial Health

Clearwise’s balance sheet shows €15.2 million in cash against €193.6 million in total debt, indicating leveraged financial health. The high debt load is common for renewable energy firms due to asset-heavy models, but it necessitates careful liquidity management. The company’s ability to service debt will depend on stable cash flows from its operational assets and successful execution of its growth strategy.

Growth Trends And Dividend Policy

Clearwise prioritizes growth over shareholder returns, with no dividend payouts and reinvestment into capacity expansion. Its installed capacity of 303 MW provides a foundation for scaling, but growth depends on securing financing and navigating regulatory environments. The company’s focus on Europe aligns with regional renewable energy targets, though competition for projects and grid access poses challenges.

Valuation And Market Expectations

With a market cap of €126.6 million, Clearwise trades at a modest valuation, reflecting its small scale and leveraged position. Investors likely price in execution risks around expansion and debt management, balanced against Europe’s strong renewable energy tailwinds. The low beta suggests the stock is less sensitive to broader market swings, appealing to risk-averse investors seeking renewable exposure.

Strategic Advantages And Outlook

Clearwise benefits from Europe’s regulatory support for renewables and its diversified asset base, but its outlook hinges on scaling efficiently amid rising competition. Strategic advantages include operational expertise and a focus on stable revenue streams, though debt levels and capital needs remain key watchpoints. Success will depend on securing accretive projects and maintaining financial discipline in a high-interest-rate environment.

Sources

Company filings, market 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