investorscraft@gmail.com

Intrinsic ValueBoralex Inc. (BLX.TO)

Previous Close$27.09
Intrinsic Value
Upside potential
Previous Close
$27.09

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

Boralex Inc. is a leading renewable energy developer and operator, specializing in wind, hydroelectric, solar, and thermal power generation across Canada, France, and the United States. The company’s core revenue model is anchored in long-term power purchase agreements (PPAs) and government-backed contracts, ensuring stable cash flows from its diversified portfolio of 90 wind, 16 hydroelectric, 12 solar, and one thermal power facility. With an installed capacity exceeding 2,492 MW, Boralex leverages its expertise in greenfield development and operational efficiency to maintain a competitive edge in the rapidly expanding renewable utilities sector. The company’s strategic focus on high-growth markets, particularly in North America and Europe, positions it as a key player in the global transition to sustainable energy. Its asset-light approach and partnerships with local stakeholders further enhance its ability to scale while mitigating risks associated with regulatory changes and market volatility. Boralex’s commitment to ESG principles aligns with investor demand for environmentally responsible investments, reinforcing its market position as a trusted renewable energy provider.

Revenue Profitability And Efficiency

Boralex reported revenue of CAD 853 million, with net income of CAD 36 million, reflecting the capital-intensive nature of renewable energy projects. The company’s diluted EPS of CAD 0.35 indicates modest profitability, while operating cash flow of CAD 215 million underscores its ability to generate liquidity from operations. Capital expenditures of CAD -398 million highlight ongoing investments in capacity expansion and maintenance, typical for utilities in growth phases.

Earnings Power And Capital Efficiency

Boralex’s earnings power is supported by contracted revenue streams, though its net income margin remains thin due to high depreciation and financing costs. The company’s capital efficiency is evident in its ability to deploy CAD 398 million in capex while maintaining positive operating cash flow, though leverage remains a concern given its CAD 4.3 billion total debt.

Balance Sheet And Financial Health

Boralex’s balance sheet shows CAD 592 million in cash and equivalents against CAD 4.3 billion in total debt, indicating a leveraged position common in infrastructure-heavy utilities. The company’s liquidity appears manageable, supported by stable cash flows, but its debt-to-equity ratio warrants monitoring given interest rate sensitivity and project financing requirements.

Growth Trends And Dividend Policy

Boralex’s growth is driven by capacity expansion, with a dividend yield of approximately 2.1% (CAD 0.66 per share). The company’s focus on accretive acquisitions and organic development aligns with sector trends, though dividend sustainability depends on stable cash flows and disciplined capital allocation.

Valuation And Market Expectations

With a market cap of CAD 3.16 billion and a beta of 0.18, Boralex is viewed as a low-volatility utility stock. Investors likely price in steady growth from renewable energy tailwinds, though valuation multiples may reflect concerns about leverage and margin compression in a rising rate environment.

Strategic Advantages And Outlook

Boralex’s diversified renewable portfolio and geographic footprint provide resilience against regional regulatory risks. The company is well-positioned to benefit from global decarbonization trends, but execution risks—such as project delays and financing costs—could temper near-term upside. Long-term prospects remain strong given structural demand for clean energy.

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