investorscraft@gmail.com

Intrinsic ValueElectricité de France S.A. (E2F.DE)

Previous Close12.03
Intrinsic Value
Upside potential
Previous Close
12.03

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

Electricité de France S.A. (EDF) is a leading integrated energy company operating primarily in France, the UK, and Italy, with a diversified portfolio spanning nuclear, hydro, renewable, and thermal power generation. The company dominates the French electricity market, serving approximately 38.5 million customers, including residential, industrial, and public-sector clients. EDF’s vertically integrated model encompasses generation, transmission, distribution, and energy trading, providing stability in a sector prone to volatility. Its nuclear fleet, one of the largest globally, offers low-carbon baseload power, while its growing renewables segment aligns with Europe’s energy transition goals. EDF’s market position is reinforced by its role as a critical infrastructure operator, managing France’s high-voltage transmission networks and supplying equipment for nuclear reactors. However, regulatory pressures and energy price caps in its home market have historically constrained profitability. Internationally, EDF competes in liberalized markets, where its scale and technical expertise in nuclear and renewables provide a competitive edge, though exposure to geopolitical risks and commodity price fluctuations remains a challenge.

Revenue Profitability And Efficiency

In FY 2022, EDF reported revenue of €143.5 billion, reflecting its scale as a European energy giant. However, the company posted a net loss of €18.99 billion, driven by regulatory measures in France, including the ARENH mechanism, which capped sales prices amid soaring wholesale energy costs. Operating cash flow was negative at €7.43 billion, exacerbated by high capital expenditures of €18.64 billion, largely directed toward maintaining nuclear assets and expanding renewables. The diluted EPS of -€4.83 underscores significant financial strain, though the dividend of €0.57 per share signals management’s commitment to shareholders.

Earnings Power And Capital Efficiency

EDF’s earnings power is heavily influenced by regulatory frameworks, particularly in France, where state intervention limits pricing flexibility. The company’s nuclear fleet provides cost advantages but requires substantial upkeep, with capex consuming cash flows. Negative operating cash flow in 2022 highlights inefficiencies in balancing reinvestment needs with profitability. International operations and trading activities offer higher-margin opportunities but are subject to market volatility and geopolitical risks.

Balance Sheet And Financial Health

EDF’s balance sheet shows €10.95 billion in cash against €96.05 billion in total debt, indicating elevated leverage. The debt burden, coupled with negative cash flows, raises concerns about financial flexibility, though state backing as a majority-owned entity mitigates near-term liquidity risks. Asset divestitures and government support have been used to stabilize the capital structure, but sustained high leverage could constrain strategic investments.

Growth Trends And Dividend Policy

EDF’s growth strategy focuses on nuclear life extension and renewables expansion, aligning with Europe’s decarbonization goals. However, 2022’s losses and cash burn may pressure dividend sustainability. The company’s ability to fund growth while maintaining payouts hinges on regulatory relief and operational improvements, particularly in nuclear output and cost management.

Valuation And Market Expectations

With a market cap of €48.1 billion, EDF trades at a discount to peers, reflecting regulatory risks and financial instability. The beta of 0.86 suggests moderate volatility relative to the market, though sector-wide energy crises and policy uncertainty weigh on investor sentiment. Valuation hinges on resolution of French price controls and successful execution of its energy transition plan.

Strategic Advantages And Outlook

EDF’s strategic advantages include its nuclear expertise, renewable pipeline, and state support, but challenges persist. The outlook depends on regulatory reforms, nuclear fleet performance, and renewables execution. Long-term prospects are tied to Europe’s energy transition, though near-term headwinds from debt and pricing pressures remain significant.

Sources

Company filings, Bloomberg

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