investorscraft@gmail.com

Intrinsic ValueAlgonquin Power & Utilities Corp. (AQN-PA.TO)

Previous Close$25.00
Intrinsic Value
Upside potential
Previous Close
$25.00

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 with a dual-segment structure. Its Regulated Services Group manages essential utility assets across North America and Bermuda, serving over 1 million customer connections in electric, gas, and water sectors, benefiting from stable, rate-regulated cash flows. The Renewable Energy Group focuses on clean power generation through hydro, wind, solar, and thermal facilities, capitalizing on growing demand for sustainable energy solutions. The company’s hybrid model balances predictable utility earnings with higher-growth renewable investments, positioning it as a mid-tier player in North America’s transition toward decarbonization. While smaller than pure-play regulated peers, its integrated approach provides resilience against sector volatility, though execution risks persist given its leveraged growth strategy and exposure to merchant power markets.

Revenue Profitability And Efficiency

In FY 2023, Algonquin reported revenue of CAD 2.32 billion but faced significant net losses of CAD 1.38 billion, driven by impairments and rising financing costs. The negative diluted EPS of CAD 1.98 reflects these challenges, though operating cash flow of CAD 481.7 million indicates underlying cash generation capability. Capital expenditures of CAD 872.4 million highlight ongoing investments in renewable projects and infrastructure upgrades, pressuring near-term liquidity.

Earnings Power And Capital Efficiency

The company’s earnings power is bifurcated: regulated utilities provide stable returns, while renewable assets face merchant price volatility. High debt levels (CAD 6.7 billion) and interest expenses have eroded capital efficiency, with negative net income suggesting suboptimal allocation. Operating cash flow covers only ~57% of capex, necessitating external financing for growth initiatives.

Balance Sheet And Financial Health

Algonquin’s balance sheet carries elevated leverage, with total debt exceeding CAD 6.69 billion against modest cash reserves of CAD 34.8 million. The debt-heavy structure increases refinancing risks amid higher interest rates, though regulated assets provide collateral stability. Investors should monitor credit metrics closely given the company’s aggressive renewable expansion plans.

Growth Trends And Dividend Policy

Growth is driven by renewable capacity additions and rate-base expansion in utilities, though recent losses have strained finances. The dividend yield appears sustainable at current levels (CAD 1.644 per share), supported by regulated cash flows, but payout flexibility may be constrained if profitability does not recover. Long-term prospects hinge on successful execution of energy transition projects.

Valuation And Market Expectations

With a market cap of CAD 16.56 billion and a beta of 0.41, Algonquin trades as a lower-volatility utility with embedded growth optionality. The market likely discounts near-term earnings challenges, valuing the stock on long-term renewable potential and regulated asset stability. Comparatively, its hybrid model warrants a premium to pure-regulated peers but a discount to pure renewables.

Strategic Advantages And Outlook

Algonquin’s dual focus on utilities and renewables offers diversification benefits, but execution risks loom large. Regulatory support for clean energy and rate increases could bolster cash flows, while merchant power exposure remains a wild card. The outlook depends on balancing growth investments with deleveraging, making 2024 a pivotal year for demonstrating operational turnaround.

Sources

Company filings, TSX disclosures, Bloomberg

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