investorscraft@gmail.com

Intrinsic ValueCapital Power Corporation (CPX-PI.TO)

Previous Close$24.98
Intrinsic Value
Upside potential
Previous Close
$24.98

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Capital Power Corporation operates as a diversified independent power producer, focusing on renewable and thermal energy generation across Canada and the United States. The company owns and manages a portfolio of 26 facilities with a combined capacity of approximately 6,600 megawatts, leveraging wind, solar, waste heat, natural gas, and coal. Its revenue model combines long-term contracted power purchase agreements with merchant market exposure, balancing stable cash flows with opportunistic trading and marketing activities. As a mid-sized player in the utilities sector, Capital Power differentiates itself through a hybrid approach, integrating sustainability with operational flexibility. The company’s strategic positioning in North America’s evolving energy markets allows it to capitalize on decarbonization trends while maintaining reliability through transitional fuel sources like natural gas. Its integrated portfolio management, including emissions and commodity trading, enhances revenue diversification and risk mitigation.

Revenue Profitability And Efficiency

In FY 2022, Capital Power reported revenue of CAD 2.71 billion, with net income of CAD 99 million, reflecting a net margin of approximately 3.7%. Operating cash flow stood at CAD 935 million, demonstrating robust cash generation despite significant capital expenditures of CAD 682 million. The company’s ability to sustain profitability amid high reinvestment levels highlights its operational efficiency and disciplined cost management.

Earnings Power And Capital Efficiency

Diluted EPS for FY 2022 was CAD 0.84, indicating moderate earnings power relative to its capital base. The company’s focus on renewable expansion and thermal asset optimization suggests a strategic shift toward higher-margin, lower-carbon generation. Capital expenditures, though substantial, align with long-term growth in renewables, which may improve returns over time.

Balance Sheet And Financial Health

Capital Power maintained CAD 307 million in cash and equivalents at year-end, providing liquidity for near-term obligations. Total debt was not explicitly disclosed, but the company’s investment-grade credit profile and manageable leverage support financial flexibility. The balance sheet appears structured to fund growth while maintaining stability in a capital-intensive industry.

Growth Trends And Dividend Policy

The company’s growth strategy emphasizes renewable energy projects, with capex heavily directed toward wind and solar. Its dividend payout of CAD 6.31 per share reflects a commitment to shareholder returns, though sustainability depends on balancing reinvestment with cash flow generation. Future growth may hinge on regulatory support for clean energy transitions and successful project execution.

Valuation And Market Expectations

With a beta of 0.63, Capital Power exhibits lower volatility than the broader market, typical of utilities. The absence of a disclosed market cap limits valuation analysis, but the stock’s yield-focused profile likely appeals to income investors. Market expectations likely center on execution of its renewable pipeline and margin stability in merchant operations.

Strategic Advantages And Outlook

Capital Power’s hybrid generation mix and trading capabilities provide resilience against energy price fluctuations. Its focus on renewables aligns with global decarbonization trends, positioning it for regulatory tailwinds. Near-term challenges include commodity price volatility and integration of new assets, but long-term prospects remain favorable given North America’s energy transition momentum.

Sources

Company description, financial data from disclosed FY 2022 figures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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