investorscraft@gmail.com

Intrinsic ValueCMS Energy Corporation 5.6% JRSUB NT 78 (CMSA)

Previous Close$22.96
Intrinsic Value
Upside potential
Previous Close
$22.96

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

CMS Energy Corporation operates as a diversified energy company primarily focused on electric and natural gas utility services in Michigan. The company generates revenue through regulated utility operations, serving approximately 1.9 million electric customers and 1.8 million gas customers. Its core business model revolves around stable, rate-regulated returns, supported by long-term infrastructure investments aimed at reliability and sustainability. CMS Energy differentiates itself through a strong commitment to renewable energy, with plans to achieve net-zero carbon emissions by 2040. The company holds a dominant market position in Michigan, benefiting from regulatory frameworks that ensure predictable cash flows. Its subsidiary, Consumers Energy, is the state’s largest utility provider, reinforcing its competitive moat. The firm also engages in non-utility activities, including independent power production and energy marketing, though these represent a smaller portion of revenue. CMS Energy’s strategic focus on clean energy transitions positions it favorably amid evolving regulatory and environmental trends.

Revenue Profitability And Efficiency

CMS Energy reported revenue of $7.52 billion for FY 2024, with net income of $1.00 billion, reflecting a net margin of approximately 13.3%. Diluted EPS stood at $3.36, demonstrating solid profitability. Operating cash flow was robust at $2.37 billion, indicating efficient cash generation from core operations. The absence of disclosed capital expenditures suggests potential reclassification or immaterial spending in the period, warranting further scrutiny.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its regulated utility operations, which provide stable and predictable income streams. With an operating cash flow of $2.37 billion, CMS Energy exhibits strong capital efficiency, enabling reinvestment in infrastructure and shareholder returns. The lack of detailed capex data limits deeper analysis, but the high cash flow suggests effective allocation toward growth and maintenance projects.

Balance Sheet And Financial Health

CMS Energy’s balance sheet shows total debt of $11.34 billion, indicating significant leverage, though this is typical for capital-intensive utilities. The absence of disclosed cash reserves raises questions about liquidity, but the firm’s regulated revenue streams likely support debt servicing. Investors should monitor debt-to-equity trends and interest coverage ratios for a fuller assessment of financial health.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth through rate-base expansions and renewable energy investments. A dividend of $2.10 per share reflects a commitment to returning capital to shareholders, supported by stable cash flows. Future growth is expected to align with Michigan’s energy transition goals, though regulatory approvals remain a key factor in execution.

Valuation And Market Expectations

CMS Energy’s valuation metrics are influenced by its regulated utility status, which typically commands lower risk premiums. The market likely prices in steady earnings growth, balanced against regulatory and environmental uncertainties. The absence of capex data limits precise valuation modeling, but the firm’s cash flow generation supports a reasonable earnings multiple.

Strategic Advantages And Outlook

CMS Energy’s strategic advantages include its monopoly-like position in Michigan and proactive renewable energy initiatives. The outlook remains positive, driven by regulatory support and long-term decarbonization goals. However, execution risks, such as delays in rate cases or renewable projects, could impact performance. The firm’s focus on sustainability aligns with broader industry trends, enhancing its long-term appeal.

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