investorscraft@gmail.com

Intrinsic ValueCMS Energy Corporation 5.875% J (CMSC)

Previous Close$23.76
Intrinsic Value
Upside potential
Previous Close
$23.76

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. Its core revenue model is anchored in regulated utility operations, ensuring stable cash flows through rate-regulated structures. The company serves approximately 1.9 million electric customers and 1.8 million gas customers, leveraging its infrastructure to deliver reliable energy solutions. CMS Energy’s subsidiary, Consumers Energy, is Michigan’s largest utility provider, reinforcing its dominant market position. The company also invests in renewable energy projects, aligning with broader industry trends toward decarbonization. Its strategic focus on grid modernization and clean energy initiatives positions it as a forward-thinking player in the utility sector. CMS Energy’s integrated approach combines regulated utility stability with growth opportunities in renewables, balancing risk and long-term value creation.

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 $3.33, demonstrating consistent profitability. Operating cash flow was robust at $2.37 billion, underscoring efficient cash generation from core operations. The absence of capital expenditures in the reported data suggests potential timing discrepancies or classification adjustments, warranting further scrutiny.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its regulated utility operations, which provide predictable cash flows. With an operating cash flow of $2.37 billion, CMS Energy exhibits strong capital efficiency, reinvesting in infrastructure and renewable projects. The high debt load of $16.57 billion indicates significant leverage, though this is typical for capital-intensive utilities. Interest coverage and debt serviceability should be monitored given the elevated leverage.

Balance Sheet And Financial Health

CMS Energy’s balance sheet shows $103 million in cash and equivalents against $16.57 billion in total debt, highlighting a leveraged position. The utility’s regulated revenue streams mitigate liquidity risks, but the debt-to-equity ratio warrants attention. Shareholders’ equity is not provided, limiting a full assessment of financial health. The company’s ability to service debt through stable cash flows remains a critical factor for investors.

Growth Trends And Dividend Policy

CMS Energy’s growth is driven by investments in renewable energy and grid modernization, aligning with regulatory incentives. The company paid a dividend of $2.08 per share, reflecting a commitment to shareholder returns. Dividend sustainability depends on maintaining regulated rate increases and cost efficiency. Long-term growth will hinge on successful execution of clean energy transitions and regulatory support.

Valuation And Market Expectations

The company’s valuation metrics are not provided, but its stable cash flows and regulated business model typically command premium multiples. Market expectations likely focus on execution of renewable projects and regulatory outcomes. Investors may weigh the high debt against the predictability of utility earnings when assessing valuation.

Strategic Advantages And Outlook

CMS Energy’s strategic advantages include its dominant market position in Michigan and its proactive shift toward renewables. The outlook is positive, supported by regulatory tailwinds and infrastructure investments. However, execution risks and debt management remain key challenges. The company’s ability to balance growth initiatives with financial discipline will determine its long-term success.

Sources

Company filings, reported financial data

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