investorscraft@gmail.com

Intrinsic ValueThe AES Corporation (AES.DE)

Previous Close23.55
Intrinsic Value
Upside potential
Previous Close
23.55

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

The AES Corporation operates as a diversified power generation and utility company, with a global footprint spanning the United States, Latin America, Europe, and Asia. Its core revenue model is built on electricity generation—both renewable and thermal—and distribution services, serving a mix of regulated and competitive markets. The company’s six strategic business units (SBUs) allow it to balance regional risks while capitalizing on growth opportunities in emerging and developed economies. AES has strategically pivoted toward renewable energy, leveraging its scale to invest in wind, solar, and energy storage projects, which now form a significant part of its portfolio. This transition aligns with global decarbonization trends, positioning AES as a key player in the energy transition. Its market position is reinforced by long-term contracts and regulated assets, providing stable cash flows, while its geographic diversification mitigates exposure to any single market’s volatility. The company competes with other global utilities and independent power producers, differentiating itself through its integrated approach and focus on sustainability.

Revenue Profitability And Efficiency

In FY 2022, AES reported revenue of €12.62 billion, reflecting its broad operational base. However, net income was negative at €-546 million, with diluted EPS of €-0.82, indicating challenges in cost management or one-time impairments. Operating cash flow stood at €2.72 billion, suggesting robust underlying cash generation despite profitability pressures. Capital expenditures were significant at €-4.55 billion, likely tied to renewable energy investments and infrastructure upgrades.

Earnings Power And Capital Efficiency

The company’s operating cash flow demonstrates its ability to generate liquidity, though net income pressures raise questions about earnings sustainability. High capital expenditures highlight AES’s reinvestment strategy, particularly in renewables, which may enhance long-term earnings power. The lack of reported total debt data limits a full assessment of capital efficiency, but the focus on growth initiatives suggests a forward-looking capital allocation approach.

Balance Sheet And Financial Health

AES held €1.37 billion in cash and equivalents at year-end 2022, providing liquidity for near-term obligations. The absence of reported total debt figures prevents a detailed leverage analysis, but the company’s ability to fund substantial capex while maintaining cash reserves indicates prudent financial management. Investors should monitor debt levels given the capital-intensive nature of the utilities sector.

Growth Trends And Dividend Policy

AES’s growth is driven by its renewable energy expansion, aligning with global decarbonization trends. The company paid a dividend of €1.41 per share in 2022, signaling a commitment to shareholder returns despite earnings volatility. Future growth will likely hinge on successful execution of its energy transition strategy and regional market dynamics.

Valuation And Market Expectations

With a beta of 0.94, AES exhibits slightly less volatility than the broader market, typical for utilities. The lack of reported market cap data limits valuation insights, but the company’s renewable focus may attract ESG-oriented investors. Market expectations likely center on its ability to balance growth investments with profitability improvements.

Strategic Advantages And Outlook

AES’s strategic advantages include geographic diversification, a growing renewable portfolio, and regulated assets that provide stable cash flows. The outlook depends on its execution in shifting toward cleaner energy while managing costs. Regulatory support for renewables and energy demand growth in emerging markets could further bolster its position, though macroeconomic and operational risks remain.

Sources

Company description, financial data provided, and inferred from sector context.

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