investorscraft@gmail.com

Intrinsic ValueBKW AG (BKW.SW)

Previous CloseCHF145.90
Intrinsic Value
Upside potential
Previous Close
CHF145.90

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

BKW AG is a leading Swiss-based international energy and infrastructure company, operating across three core segments: Energy, Grid, and Services. The Energy segment focuses on power generation through hydroelectric, nuclear, fossil-fuel, and renewable sources, alongside energy trading. The Grid segment manages distribution networks, while Services provides engineering and consultancy for infrastructure projects. BKW’s diversified portfolio positions it as a key player in Europe’s transition to sustainable energy, leveraging its expertise in renewables and grid stability. The company’s integrated approach—combining generation, distribution, and value-added services—strengthens its competitive edge in regulated and liberalized markets. With a strong foothold in Switzerland and expanding operations in Germany, Italy, and France, BKW capitalizes on regional energy demand and decarbonization trends. Its ownership of wind and solar assets further aligns with global ESG priorities, enhancing its appeal to institutional investors.

Revenue Profitability And Efficiency

BKW reported CHF 4.55 billion in revenue for the period, with net income of CHF 622 million, reflecting a robust margin. Operating cash flow stood at CHF 739 million, supported by stable energy sales and efficient cost management. Capital expenditures of CHF 431 million indicate ongoing investments in renewable infrastructure and grid modernization, aligning with long-term growth objectives.

Earnings Power And Capital Efficiency

Diluted EPS of CHF 11.8 underscores BKW’s earnings strength, driven by diversified revenue streams and operational scale. The company’s capital efficiency is evident in its ability to balance reinvestment with profitability, though its regulated grid operations temper volatility. Debt levels are manageable relative to cash reserves, supporting financial flexibility.

Balance Sheet And Financial Health

BKW maintains a solid balance sheet with CHF 867 million in cash and equivalents against CHF 2.16 billion in total debt. The moderate leverage ratio reflects prudent financial management, while its utility-like cash flows provide resilience. The company’s investment-grade profile is reinforced by stable regulatory frameworks in core markets.

Growth Trends And Dividend Policy

BKW’s growth is tied to Europe’s energy transition, with renewables and grid upgrades as key drivers. A dividend of CHF 3.7 per share signals commitment to shareholder returns, supported by predictable cash flows. Future expansion may hinge on acquisitions and organic projects in adjacent markets.

Valuation And Market Expectations

With a market cap of CHF 9 billion and a beta of 0.24, BKW is valued as a low-volatility utility with growth optionality. Investors likely price in steady returns from regulated assets and upside from renewable energy adoption, though geopolitical and regulatory risks persist.

Strategic Advantages And Outlook

BKW’s integrated model and Swiss regulatory stability provide a defensive moat. Its focus on renewables and infrastructure services positions it well for long-term decarbonization trends. Challenges include energy price volatility and competition in liberalized markets, but its diversified operations mitigate sector-specific risks.

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