investorscraft@gmail.com

Intrinsic ValueAlgonquin Power & Utilities Corp. (AQN)

Previous Close$6.55
Intrinsic Value
Upside potential
Previous Close
$6.55

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

Algonquin Power & Utilities Corp. operates as a diversified utility and renewable energy company, serving customers across North America. The company operates through two primary segments: Regulated Services, which includes water, electricity, and natural gas distribution, and Renewable Energy, focusing on wind, solar, and hydroelectric power generation. AQN’s regulated utilities provide stable, long-term cash flows, while its renewable energy segment capitalizes on the growing demand for clean energy solutions. The company’s hybrid model balances the predictability of regulated returns with the growth potential of renewable energy projects, positioning it as a mid-tier player in the North American utility sector. AQN’s strategic focus on sustainability and decarbonization aligns with broader industry trends, though its smaller scale compared to industry leaders limits its competitive edge in certain markets. The company’s diversified asset base and commitment to renewable energy development provide a foundation for steady growth, though execution risks remain in its expansion efforts.

Revenue Profitability And Efficiency

In FY 2024, Algonquin Power & Utilities reported revenue of $2.32 billion, reflecting its diversified operations. However, the company posted a net loss of $1.38 billion, driven by impairments and higher interest expenses. Operating cash flow stood at $481.7 million, but significant capital expenditures of $872.4 million highlight ongoing investments in infrastructure and renewable projects. The diluted EPS of -$1.90 underscores near-term profitability challenges.

Earnings Power And Capital Efficiency

AQN’s earnings power is constrained by its recent net loss, though its regulated utilities provide stable cash flows. The company’s capital efficiency is under pressure due to high capex requirements for renewable energy projects. Operating cash flow coverage of capex remains tight, indicating reliance on external financing to fund growth initiatives. Improved project execution and cost management will be critical to enhancing returns.

Balance Sheet And Financial Health

Algonquin Power & Utilities carries a substantial debt load, with total debt of $6.7 billion against cash and equivalents of $34.8 million. The high leverage ratio raises concerns about financial flexibility, particularly in a rising interest rate environment. The company’s ability to service debt and fund growth will depend on stabilizing cash flows and disciplined capital allocation.

Growth Trends And Dividend Policy

AQN’s growth is driven by renewable energy expansion and regulated rate base increases. The company pays a dividend of $0.40 per share, offering a yield that may appeal to income-focused investors. However, the sustainability of the dividend is contingent on improving profitability and cash flow generation. Future growth will hinge on successful project execution and regulatory approvals.

Valuation And Market Expectations

The market appears cautious on AQN, given its recent losses and high leverage. Valuation metrics likely reflect skepticism about near-term earnings recovery. Investors are pricing in execution risks, particularly in the renewable segment, while the regulated utilities provide a floor to valuation. A turnaround in profitability could unlock upside.

Strategic Advantages And Outlook

AQN’s strategic advantages include its hybrid utility-renewable model and focus on sustainability. The outlook depends on balancing growth investments with debt reduction. Successful execution of renewable projects and regulatory support for rate increases could drive long-term value. However, near-term headwinds, including interest expense and operational challenges, require careful management.

Sources

Company filings (10-K), investor presentations

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