investorscraft@gmail.com

Intrinsic ValueAlgonquin Power & Utilities Cor (AQNB)

Previous Close$25.86
Intrinsic Value
Upside potential
Previous Close
$25.86

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 utilities and renewable energy generation. Its regulated utilities segment provides water, electricity, and natural gas services, ensuring stable cash flows through long-term contracts. The renewable energy segment focuses on wind, solar, and hydroelectric power, capitalizing on the global shift toward sustainable energy solutions. Algonquin’s market position is strengthened by its balanced portfolio, which mitigates risks associated with regulatory changes and volatile energy prices. The company’s strategic focus on renewable energy aligns with increasing demand for clean power, positioning it favorably in a competitive sector. Its diversified geographic footprint and regulatory frameworks provide resilience against regional economic fluctuations.

Revenue Profitability And Efficiency

In FY 2024, Algonquin reported revenue of $2.32 billion, reflecting its diversified operations. However, the company posted a net loss of $1.38 billion, with diluted EPS of -$1.88, indicating significant challenges, possibly from impairments or operational inefficiencies. Operating cash flow stood at $481.7 million, but high capital expenditures of $872.4 million suggest aggressive reinvestment, which may pressure short-term liquidity.

Earnings Power And Capital Efficiency

Algonquin’s negative earnings highlight operational headwinds, though its renewable energy investments may yield long-term benefits. The company’s capital expenditures exceed operating cash flow, indicating reliance on external financing. This strategy could enhance future earnings power if renewable projects achieve projected returns, but near-term capital efficiency remains constrained.

Balance Sheet And Financial Health

Algonquin’s balance sheet shows $34.8 million in cash against $6.73 billion in total debt, signaling high leverage. The debt burden may limit financial flexibility, especially with sustained negative earnings. Investors should monitor debt covenants and refinancing risks, as the company’s ability to service obligations hinges on improving profitability and cash flow generation.

Growth Trends And Dividend Policy

Despite financial strain, Algonquin maintains a dividend of $0.40 per share, appealing to income-focused investors. Growth prospects depend on successful execution of renewable projects and regulatory approvals. The company’s ability to balance dividend payouts with capital needs will be critical for sustaining investor confidence amid its turnaround efforts.

Valuation And Market Expectations

Algonquin’s valuation likely reflects skepticism about its near-term profitability, given its significant net loss. Market expectations may hinge on execution in renewable energy and debt management. A rerating could occur if the company demonstrates sustained operational improvements and cost controls.

Strategic Advantages And Outlook

Algonquin’s dual focus on regulated utilities and renewables provides stability and growth potential. Regulatory support for clean energy and its established utility base are key advantages. However, the outlook remains cautious until the company shows consistent profitability and debt reduction. Strategic divestitures or partnerships could enhance its financial position and operational focus.

Sources

Company filings, CIK 0001174169

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