investorscraft@gmail.com

Intrinsic ValueCentrica plc (CNA.L)

Previous Close£190.95
Intrinsic Value
Upside potential
Previous Close
£190.95

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

Centrica plc is a diversified energy company with a strong presence in the UK and international markets, operating across multiple segments including residential energy supply, business solutions, and upstream activities. The company’s core revenue model is built on supplying gas and electricity to households and businesses, complemented by energy-related services such as maintenance, HVAC solutions, and energy efficiency technologies. Centrica’s British Gas brand is a household name in the UK, reinforcing its market leadership in residential energy. The company also leverages its Energy Marketing & Trading segment to optimize energy procurement and trading, while its upstream operations focus on gas and oil production, ensuring vertical integration. Centrica’s diversified portfolio allows it to navigate volatile energy markets, though it faces regulatory scrutiny and competition from renewable energy providers. Its strategic focus on customer-centric services and energy transition initiatives positions it as a key player in the evolving utilities sector.

Revenue Profitability And Efficiency

Centrica reported revenue of £19.9 billion for the period, with net income of £1.3 billion, reflecting robust profitability. The company’s operating cash flow stood at £1.1 billion, supported by efficient cost management and stable energy margins. Capital expenditures of £416 million indicate disciplined investment in infrastructure and technology, aligning with its long-term growth strategy.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 25p underscores its earnings power, driven by a balanced mix of energy supply and value-added services. Centrica’s capital efficiency is evident in its ability to generate strong cash flows while maintaining moderate debt levels, ensuring sustainable returns for shareholders.

Balance Sheet And Financial Health

Centrica’s balance sheet remains healthy, with £6.2 billion in cash and equivalents against £3.5 billion in total debt. This liquidity position provides flexibility for strategic investments and dividend payments, while the manageable debt level reflects prudent financial management.

Growth Trends And Dividend Policy

The company has demonstrated resilience in a challenging energy market, with growth driven by its services segment and energy trading activities. Centrica’s dividend policy, with a payout of 5p per share, signals confidence in its cash flow stability and commitment to shareholder returns.

Valuation And Market Expectations

With a market cap of approximately £7.8 billion and a beta of 0.61, Centrica is viewed as a relatively stable investment in the utilities sector. The market appears to price in its ability to navigate regulatory pressures and energy transition risks while maintaining profitability.

Strategic Advantages And Outlook

Centrica’s integrated business model and strong brand equity provide a competitive edge. The company is well-positioned to capitalize on the energy transition, though its outlook depends on regulatory developments and its ability to adapt to evolving customer demands in a decarbonizing economy.

Sources

Company filings, London Stock Exchange 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