investorscraft@gmail.com

Intrinsic ValueAggreko Plc (AGK.L)

Previous Close£869.50
Intrinsic Value
Upside potential
Previous Close
£869.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Aggreko Plc is a global leader in modular, mobile power, heating, and cooling solutions, serving diverse industries such as oil and gas, mining, events, and utilities. The company operates through three segments: Rental Solutions, Power Solutions Industrial, and Power Solutions Utility, offering a broad portfolio including diesel and gas generators, hybrid power plants, cooling systems, and battery storage solutions. Its 195 sales and service centers ensure rapid deployment and localized support, reinforcing its competitive edge in emergency and temporary power markets. Aggreko’s revenue model hinges on rental contracts and service agreements, capitalizing on demand for flexible, scalable energy solutions in regions with unreliable grid infrastructure or during peak usage periods. The company’s expertise in hybrid and sustainable energy solutions positions it well amid the global shift toward decarbonization, though it faces competition from traditional utilities and emerging renewable energy providers. Its diversified client base across agriculture, construction, and telecommunications mitigates sector-specific risks, while its long-standing reputation for reliability strengthens its market position.

Revenue Profitability And Efficiency

In FY 2020, Aggreko reported revenue of £1.37 billion but faced a net loss of £111 million, reflecting pandemic-related disruptions and operational challenges. Diluted EPS stood at -£0.44, underscoring profitability pressures. However, operating cash flow remained robust at £422 million, supported by efficient working capital management. Capital expenditures of £204 million indicate ongoing investments in fleet modernization and sustainability initiatives.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight near-term earnings challenges, though its strong operating cash flow suggests underlying operational resilience. Aggreko’s capital efficiency is tempered by high debt levels (£455 million), but its ability to generate cash from core operations provides flexibility to service obligations and fund growth initiatives, particularly in hybrid and renewable energy solutions.

Balance Sheet And Financial Health

Aggreko’s balance sheet shows £107 million in cash and equivalents against £455 million in total debt, indicating moderate liquidity risks. The debt load is manageable given the company’s cash flow generation, but leverage remains a concern in volatile markets. Asset-light rental models help maintain operational agility, though capex demands could pressure free cash flow in the medium term.

Growth Trends And Dividend Policy

Despite FY 2020 losses, Aggreko maintained a dividend of £3.48 per share, signaling confidence in recovery. Growth prospects hinge on demand for temporary power in emerging markets and hybrid energy solutions. The pandemic’s impact on events and industrial activity may delay a full rebound, but long-term trends toward decentralized energy support sustained demand.

Valuation And Market Expectations

Market expectations for Aggreko reflect its cyclical exposure and transition risks in the energy sector. The company’s beta of 1.22 indicates higher volatility relative to the market, pricing in uncertainties around demand recovery and competitive pressures. Valuation metrics are likely subdued due to recent losses, but cash flow stability could attract value-oriented investors.

Strategic Advantages And Outlook

Aggreko’s strengths lie in its global footprint, diversified client base, and expertise in hybrid power solutions. The outlook depends on execution in renewable energy adoption and cost management. While near-term headwinds persist, its role in bridging energy gaps and supporting decarbonization efforts positions it for long-term relevance, albeit with execution risks.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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