investorscraft@gmail.com

Intrinsic ValueDTE Energy Company JR SUB DB 2017 E (DTW)

Previous Close$22.36
Intrinsic Value
Upside potential
Previous Close
$22.36

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

DTE Energy Company JR SUB DB 2017 E operates as a junior subordinated debenture, reflecting its role in DTE Energy's capital structure rather than a standalone business entity. DTE Energy, its parent company, is a diversified energy company primarily engaged in electric and natural gas utility operations, serving millions of customers in Michigan. The debenture represents a fixed-income instrument, subordinate to senior debt but offering higher yields, appealing to income-focused investors. DTE Energy's market position is anchored in its regulated utility operations, which provide stable cash flows, supplemented by non-utility energy businesses. The company's strategic focus on renewable energy and grid modernization aligns with broader industry trends toward decarbonization and infrastructure resilience. This debenture is a niche financial product, catering to investors seeking exposure to DTE's credit profile without direct equity risk.

Revenue Profitability And Efficiency

The debenture itself does not generate revenue or profitability metrics, as it is a debt instrument. However, DTE Energy reported $12.46 billion in revenue and $1.40 billion in net income for FY 2024, with diluted EPS of $6.78. Operating cash flow stood at $2.82 billion, indicating strong cash generation capabilities. The absence of capital expenditures for this instrument suggests it is purely a financing tool without operational overhead.

Earnings Power And Capital Efficiency

DTE Energy's earnings power is reflected in its ability to service debt, including this junior subordinated debenture. The parent company's robust operating cash flow of $2.82 billion underscores its capacity to meet obligations. The debenture's yield is contingent on DTE's creditworthiness, which benefits from the stable cash flows of its regulated utility operations. Capital efficiency is not directly applicable to this instrument, as it does not fund specific projects.

Balance Sheet And Financial Health

DTE Energy's total debt of $2.57 billion includes this junior subordinated debenture, which is subordinate to senior obligations. The absence of cash and equivalents for this instrument highlights its role as a liability. DTE's broader financial health is supported by its regulated utility operations, which provide predictable cash flows, though the subordinated nature of this debt implies higher risk compared to senior notes.

Growth Trends And Dividend Policy

As a fixed-income security, this debenture does not participate in DTE Energy's growth trends or dividend policy. However, DTE Energy's dividend per share of $3.75 reflects its commitment to shareholder returns, supported by stable utility earnings. The debenture's fixed coupon payments are distinct from equity dividends, offering investors a predictable income stream without exposure to dividend fluctuations.

Valuation And Market Expectations

The valuation of this debenture is tied to DTE Energy's credit profile and prevailing interest rates. Market expectations would focus on the company's ability to meet its subordinated debt obligations, given its regulated utility cash flows. The instrument's yield would be benchmarked against similar subordinated debt offerings, with investors weighing the higher risk against potential returns.

Strategic Advantages And Outlook

The strategic advantage of this debenture lies in its higher yield compared to senior debt, appealing to income investors. The outlook depends on DTE Energy's continued financial stability and its ability to navigate regulatory and energy transition challenges. The parent company's focus on renewable energy and infrastructure investments could enhance long-term creditworthiness, indirectly benefiting this subordinated instrument.

Sources

Company filings, DTE Energy investor relations

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