investorscraft@gmail.com

Intrinsic ValueDrax Group plc (DRX.L)

Previous Close£901.00
Intrinsic Value
Upside potential
Previous Close
£901.00

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

Drax Group plc is a UK-based leader in renewable power generation, operating across three core segments: Generation, Customers, and Pellet Production. The company’s flagship Drax Power Station, with 2,000 MW capacity, is a critical provider of dispatchable renewable energy, supported by hydroelectric assets like Cruachan and Lanark. Its pellet production segment supplies low-carbon biomass fuel, reinforcing its integrated renewable energy model. Positioned in the competitive UK utilities sector, Drax differentiates itself through its transition from coal to sustainable biomass, aligning with national decarbonization goals. The company’s strategic focus on system support services and energy management further strengthens its role in grid stability. With regulatory tailwinds for renewable energy, Drax maintains a resilient market position, though it faces challenges in biomass sustainability debates and energy price volatility. Its vertically integrated approach—from fuel production to power generation—provides cost efficiencies and operational control, key advantages in a capital-intensive industry.

Revenue Profitability And Efficiency

Drax reported revenue of £6.16 billion (GBp) for the period, with net income of £526.6 million (GBp), reflecting robust profitability in renewable energy generation. Operating cash flow stood at £859.5 million (GBp), supported by stable biomass power operations and efficient capital allocation. Capital expenditures of £379.8 million (GBp) indicate ongoing investments in pellet production and grid support infrastructure, balancing growth with cash preservation.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 135 GBp underscores its earnings resilience, driven by high-availability renewable assets and long-term power contracts. Drax’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to debt levels, though its total debt of £1.29 billion (GBp) requires careful management amid interest rate fluctuations.

Balance Sheet And Financial Health

Drax maintains a solid liquidity position with £356 million (GBp) in cash and equivalents, providing flexibility for operational needs. However, its £1.29 billion (GBp) total debt necessitates disciplined leverage management. The balance sheet reflects a utilities-typical mix of long-term infrastructure assets and project financing, with manageable near-term maturities.

Growth Trends And Dividend Policy

Growth is anchored in biomass expansion and system support services, leveraging UK energy transition policies. The company’s 26 GBp dividend per share signals confidence in cash flow stability, though payout ratios remain conservative to fund decarbonization initiatives. Future trends hinge on biomass sustainability certifications and regulatory support for dispatchable renewables.

Valuation And Market Expectations

At a market cap of £2.27 billion (GBp), Drax trades at a moderate beta of 0.755, reflecting its defensive utility characteristics. Investors likely price in steady cash flows but remain cautious about biomass-related regulatory risks and energy market volatility.

Strategic Advantages And Outlook

Drax’s strategic edge lies in its integrated biomass supply chain and grid-balancing capabilities, critical for UK energy security. The outlook is cautiously optimistic, contingent on policy clarity and biomass cost management. Long-term success depends on scaling carbon capture technologies and maintaining operational efficiency in a competitive renewable landscape.

Sources

Company filings, London Stock Exchange disclosures

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