investorscraft@gmail.com

Intrinsic ValueCentrais Elétricas Brasileiras S.A. - Eletrobrás (EBR)

Previous Close$8.67
Intrinsic Value
Upside potential
Previous Close
$8.67

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

Centrais Elétricas Brasileiras S.A. - Eletrobrás (EBR) is a leading Brazilian electric utility company, primarily engaged in the generation, transmission, and distribution of electricity. The company operates in a highly regulated sector, with a diversified portfolio that includes hydroelectric, thermal, and renewable energy sources. Eletrobrás plays a pivotal role in Brazil's energy infrastructure, supplying a significant portion of the nation's electricity demand through its extensive network of power plants and transmission lines. The company's revenue model is anchored in long-term power purchase agreements (PPAs) with distributors, ensuring stable cash flows. Additionally, Eletrobrás benefits from its strategic position as a state-controlled entity, which provides regulatory advantages and access to critical infrastructure projects. The company also invests in renewable energy initiatives, aligning with global sustainability trends and Brazil's energy transition goals. Eletrobrás competes in a concentrated market, where its scale, operational efficiency, and government backing reinforce its dominance. However, it faces challenges such as regulatory changes, environmental compliance, and competition from private players. Despite these hurdles, Eletrobrás remains a cornerstone of Brazil's energy sector, leveraging its integrated operations and strategic assets to maintain a strong market position.

Revenue Profitability And Efficiency

In FY 2024, Eletrobrás reported revenue of BRL 40.2 billion, with net income reaching BRL 10.4 billion, reflecting a robust profitability margin. The company's diluted EPS stood at BRL 4.61, indicating strong earnings performance. Operating cash flow was healthy at BRL 12.4 billion, though capital expenditures of BRL 3.1 billion highlight ongoing investments in infrastructure and renewable energy projects. These figures underscore the company's ability to generate substantial cash flows while maintaining operational efficiency.

Earnings Power And Capital Efficiency

Eletrobrás demonstrates solid earnings power, supported by its regulated revenue streams and diversified energy portfolio. The company's capital efficiency is evident in its ability to fund growth initiatives while delivering consistent profitability. With a focus on optimizing asset utilization and reducing operational costs, Eletrobrás maintains a competitive edge in the Brazilian energy market, ensuring sustainable returns for shareholders.

Balance Sheet And Financial Health

Eletrobrás boasts a strong balance sheet, with cash and equivalents totaling BRL 26.6 billion. However, total debt of BRL 78.2 billion indicates significant leverage, though this is typical for capital-intensive utilities. The company's financial health is supported by stable cash flows from operations, which provide ample coverage for debt servicing and future investments.

Growth Trends And Dividend Policy

Eletrobrás has shown steady growth, driven by its strategic investments in renewable energy and infrastructure modernization. The company's dividend policy is shareholder-friendly, with a dividend per share of BRL 0.57 in FY 2024. This reflects a commitment to returning value to investors while balancing growth capital requirements.

Valuation And Market Expectations

The market values Eletrobrás based on its stable earnings, regulatory framework, and growth potential in Brazil's energy sector. Investors anticipate continued performance, supported by the company's dominant market position and alignment with global energy transition trends.

Strategic Advantages And Outlook

Eletrobrás benefits from its state-backed position, diversified energy portfolio, and focus on sustainability. The outlook remains positive, with opportunities in renewable energy and infrastructure expansion. However, regulatory risks and competitive pressures warrant close monitoring. The company is well-positioned to capitalize on Brazil's growing energy demand and transition to cleaner energy sources.

Sources

Company filings, Bloomberg

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