investorscraft@gmail.com

Intrinsic ValueBlack Hills Corporation (BKH)

Previous Close$59.39
Intrinsic Value
Upside potential
Previous Close
$59.39

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

Black Hills Corporation operates as a vertically integrated energy company, primarily serving electric and natural gas utilities across eight states in the Midwest and Rocky Mountain regions. The company generates revenue through regulated utility operations, which account for the majority of its earnings, ensuring stable cash flows under long-term rate structures. Its diversified customer base includes residential, commercial, and industrial clients, supported by a robust infrastructure network that enhances reliability and service quality. Black Hills maintains a strong market position in its service territories, benefiting from limited competition due to the regulated nature of its operations. The company also engages in non-regulated energy marketing and production, though these segments contribute minimally to overall profitability. With a focus on sustainability, Black Hills is investing in renewable energy projects, including wind and solar, to align with regulatory mandates and customer demand for cleaner energy solutions. This strategic positioning allows the company to balance growth with regulatory compliance while maintaining its reputation as a reliable energy provider.

Revenue Profitability And Efficiency

Black Hills reported revenue of $2.13 billion for FY 2024, with net income of $273.1 million, translating to diluted EPS of $3.91. Operating cash flow stood at $719.3 million, reflecting strong cash generation from its regulated utility operations. Capital expenditures totaled $744.2 million, underscoring ongoing investments in infrastructure and renewable energy projects. The company's efficiency metrics are in line with industry peers, supported by stable regulatory frameworks.

Earnings Power And Capital Efficiency

The company's earnings power is anchored in its regulated utility segments, which provide predictable returns on invested capital. With a disciplined approach to capital allocation, Black Hills maintains a balanced portfolio of growth investments and shareholder returns. The diluted EPS of $3.91 demonstrates consistent profitability, while operating cash flow covers capital expenditures and dividend obligations, indicating sound capital efficiency.

Balance Sheet And Financial Health

Black Hills' balance sheet shows total debt of $4.38 billion, reflecting the capital-intensive nature of its operations. Cash and equivalents were modest at $16.1 million, with liquidity needs typically met through operating cash flows and debt markets. The company's financial health is supported by stable cash flows from regulated operations, though its leverage ratio warrants monitoring given the cyclicality of energy markets.

Growth Trends And Dividend Policy

Growth is driven by regulatory rate increases and investments in renewable energy infrastructure. The company has a history of consistent dividend payments, with a dividend per share of $2.61 in FY 2024, appealing to income-focused investors. Future growth will likely hinge on regulatory approvals for rate hikes and successful execution of its capital expenditure program.

Valuation And Market Expectations

The market values Black Hills as a stable utility with moderate growth prospects, reflected in its earnings multiple and dividend yield. Investors likely price in the company's regulatory advantages and steady cash flows, though concerns about debt levels and interest rate sensitivity may weigh on valuation. The stock's performance will depend on execution of its renewable energy transition and regulatory outcomes.

Strategic Advantages And Outlook

Black Hills benefits from its regulated monopoly status, providing a defensive earnings profile. The company's focus on renewable energy aligns with long-term industry trends, positioning it for sustainable growth. Challenges include managing debt levels and navigating regulatory complexities. The outlook remains stable, with earnings growth tied to rate increases and operational efficiency improvements.

Sources

Company filings, 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