investorscraft@gmail.com

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

Previous Close$7.74
Intrinsic Value
Upside potential
Previous Close
$7.74

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 utilities across North and South America, providing electric, natural gas, and water services to over 1 million customer connections, ensuring stable cash flows through rate-regulated frameworks. The Renewable Energy Group focuses on clean power generation, leveraging hydro, wind, solar, and thermal assets to capitalize on the global shift toward decarbonization. The company’s hybrid model balances predictable utility earnings with growth opportunities in renewables, positioning it as a mid-tier player in a competitive sector. While its regulated operations offer defensive characteristics, its renewable segment faces volatility from merchant power prices and policy shifts. Algonquin’s geographic diversification mitigates regional risks, but execution challenges in project development and regulatory compliance remain key hurdles. The firm’s emphasis on sustainability aligns with long-term industry trends, though its scale is modest compared to global peers.

Revenue Profitability And Efficiency

In FY 2023, Algonquin reported revenue of CAD 2.32 billion, but net losses of CAD 1.38 billion, driven by impairments and higher financing costs. Operating cash flow of CAD 481.7 million was overshadowed by heavy capital expenditures (CAD -872.4 million), reflecting ongoing investments in renewables and infrastructure. The negative EPS (CAD -1.90) underscores near-term profitability challenges amid rising interest rates and project delays.

Earnings Power And Capital Efficiency

The company’s earnings power is bifurcated: regulated utilities provide stable margins, while renewables face merchant market exposure. High leverage (total debt of CAD 6.7 billion) and interest expenses have eroded returns, with diluted EPS deeply negative. Capital efficiency is strained by growth investments, though renewable assets could enhance long-term returns if operational and funding risks are managed effectively.

Balance Sheet And Financial Health

Algonquin’s balance sheet carries significant debt (CAD 6.7 billion) against modest cash reserves (CAD 34.8 million), raising liquidity concerns. The debt-heavy structure, coupled with negative net income, limits financial flexibility. However, regulated cash flows and asset diversification provide some stability. Investors should monitor refinancing risks and the pace of deleveraging amid elevated interest rates.

Growth Trends And Dividend Policy

Growth is driven by renewable project pipelines and regulated rate base expansions, but recent losses and high capex have pressured dividends. The current yield (~7.5%) appears unsustainable without improved cash flow. Dividend cuts or asset sales may be necessary to align payouts with earnings capacity, especially if financing conditions remain tight.

Valuation And Market Expectations

At a market cap of CAD 5.86 billion, Algonquin trades at a discount to peers, reflecting its earnings volatility and leverage. The low beta (0.66) suggests muted sensitivity to broader markets, but investor sentiment is cautious due to execution risks. Valuation hinges on successful renewable project rollouts and regulatory outcomes.

Strategic Advantages And Outlook

Algonquin’s dual focus on utilities and renewables offers a hedge against energy transition risks, but execution is critical. Near-term challenges include debt management and project delays, while long-term opportunities lie in decarbonization trends. Strategic asset optimization and cost discipline could restore investor confidence, but the path to sustainable profitability remains uncertain.

Sources

Company filings, 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