investorscraft@gmail.com

Intrinsic ValueCapital Power Corporation (CPX.TO)

Previous Close$59.73
Intrinsic Value
Upside potential
Previous Close
$59.73

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

Capital Power Corporation operates as a diversified independent power producer, generating electricity from a balanced mix of renewable and thermal sources, including wind, solar, waste heat, natural gas, and coal. With a total capacity of approximately 6,600 MW across 26 facilities in Canada and the U.S., the company serves both regulated and deregulated markets. Its integrated model combines power generation with active portfolio management, including trading and marketing of electricity, natural gas, and emissions credits. This dual focus on stable contracted revenues and opportunistic merchant operations positions Capital Power as a resilient player in the North American energy sector. The company’s strategic emphasis on transitioning toward renewables while maintaining a reliable thermal base ensures adaptability to evolving regulatory and market conditions. Its established footprint in Alberta, alongside growing U.S. operations, provides geographic diversification and exposure to regional pricing dynamics.

Revenue Profitability And Efficiency

Capital Power reported revenue of CAD 3.77 billion in the latest fiscal year, with net income of CAD 699 million, reflecting a robust margin supported by diversified generation assets and effective hedging strategies. Diluted EPS stood at CAD 5.15, underscoring earnings stability. Operating cash flow of CAD 1.14 billion highlights strong cash generation, though significant capital expenditures (CAD 1.07 billion) indicate ongoing investments in capacity and decarbonization initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by a mix of long-term contracts and merchant exposure, balancing predictable cash flows with market upside. Its capital efficiency is evident in disciplined project execution and a focus on high-return renewable expansions. The reinvestment of operating cash flow into growth projects, while maintaining healthy profitability metrics, demonstrates a sustainable capital allocation framework.

Balance Sheet And Financial Health

Capital Power maintains a solid balance sheet with CAD 851 million in cash and equivalents, against total debt of CAD 5.11 billion. The debt level reflects strategic financing for growth, particularly in renewables, while liquidity remains adequate. The company’s investment-grade profile and manageable leverage ratios support its ability to fund ongoing transitions and dividend commitments.

Growth Trends And Dividend Policy

Growth is anchored in renewable energy expansion, with a pipeline of wind, solar, and battery storage projects. The company’s dividend policy, yielding approximately 6% with a payout of CAD 2.57 per share, aligns with its commitment to returning capital to shareholders while retaining flexibility for reinvestment. This balance reflects a disciplined approach to growth and income distribution.

Valuation And Market Expectations

With a market capitalization of CAD 8.4 billion and a beta of 0.48, Capital Power is valued as a lower-volatility utility with growth optionality. The market appears to price in steady cash flows from contracted assets alongside gradual renewable upside, though execution risks and energy price volatility remain key watchpoints.

Strategic Advantages And Outlook

Capital Power’s strategic advantages include its diversified asset base, operational expertise, and proactive energy transition strategy. The outlook is supported by tailwinds in renewable demand and grid decarbonization, though regulatory shifts and commodity price fluctuations require nimble management. The company is well-positioned to navigate sector transitions while delivering shareholder returns.

Sources

Company filings, market 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