investorscraft@gmail.com

Intrinsic Value of Allete, Inc. (ALE)

Previous Close$57.12
Intrinsic Value
Upside potential
Previous Close
$57.12

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %10.7NaN
Revenue, $1571NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m1437NaN
Operating income, $m134NaN
EBITDA, $m377NaN
Interest expense (income), $mNaN
Earnings before tax, $m158NaN
Tax expense, $m-31NaN
Net income, $m189NaN

BALANCE SHEET

Cash and short-term investments, $m36NaN
Total assets, $m6846NaN
Adjusted assets (=assets-cash), $m6809NaN
Average production assets, $m5124NaN
Working capital, $m2NaN
Total debt, $m1921NaN
Total liabilities, $m3497NaN
Total equity, $m3348NaN
Debt-to-equity ratio0.574NaN
Adjusted equity ratio0.526NaN

CASH FLOW

Net income, $m189NaN
Depreciation, amort., depletion, $m243NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m221NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-221NaN
Free cash flow, $m442NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m2
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount