investorscraft@gmail.com

Intrinsic ValueCompanhia Energética de Minas Gerais (CIG)

Previous Close$2.04
Intrinsic Value
Upside potential
Previous Close
$2.04

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

Companhia Energética de Minas Gerais (CEMIG) operates as a leading integrated electric utility in Brazil, primarily serving the state of Minas Gerais. The company generates, transmits, and distributes electricity, deriving revenue from regulated tariffs and competitive power sales. CEMIG holds a dominant position in Brazil's energy sector, leveraging its extensive infrastructure and hydroelectric assets, which provide cost advantages and operational resilience. Its diversified generation mix, including hydro, thermal, and renewable sources, mitigates regulatory and hydrological risks. The company also engages in gas distribution and telecommunications, further diversifying its revenue streams. CEMIG's market position is reinforced by long-term contracts, strategic partnerships, and a strong regulatory framework, ensuring stable cash flows. As one of Brazil's largest utilities, it plays a critical role in the country's energy transition, balancing traditional and renewable energy investments.

Revenue Profitability And Efficiency

CEMIG reported BRL 39.8 billion in revenue for FY 2024, with net income of BRL 7.1 billion, reflecting a robust 17.9% net margin. Diluted EPS stood at BRL 2.49, supported by efficient cost management and stable tariff adjustments. Operating cash flow was BRL 5.5 billion, while capital expenditures totaled BRL 671 million, indicating disciplined investment in infrastructure and growth projects.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, with consistent profitability driven by regulated returns and operational efficiency. Its capital efficiency is evident in its ability to generate substantial operating cash flow relative to capex, ensuring sustainable reinvestment and shareholder returns. The stable regulatory environment in Brazil further supports predictable earnings and cash flow generation.

Balance Sheet And Financial Health

CEMIG maintains a solid balance sheet with BRL 1.9 billion in cash and equivalents and BRL 12.7 billion in total debt. The debt level is manageable given its cash flow generation and regulated business model. The company's financial health is further supported by its ability to service debt and fund growth initiatives without excessive leverage.

Growth Trends And Dividend Policy

CEMIG has shown steady growth, supported by infrastructure investments and regulatory tailwinds. The company pays a dividend of BRL 1.5 per share, reflecting a commitment to returning capital to shareholders. Future growth is expected to be driven by renewable energy expansion and operational efficiency improvements, balancing reinvestment and shareholder returns.

Valuation And Market Expectations

The market values CEMIG for its stable cash flows and regulated returns, with a focus on its ability to navigate Brazil's energy transition. Investors anticipate moderate growth, supported by tariff adjustments and strategic investments in renewables. The current valuation reflects confidence in its long-term sustainability and dividend-paying capability.

Strategic Advantages And Outlook

CEMIG's strategic advantages include its diversified energy portfolio, regulatory stability, and strong market position in Minas Gerais. The outlook remains positive, with opportunities in renewable energy and grid modernization. Challenges include regulatory changes and hydrological risks, but the company's operational resilience and strategic initiatives position it well for sustained performance.

Sources

Company filings, investor presentations, 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