investorscraft@gmail.com

Intrinsic ValueEncavis AG (ECV.DE)

Previous Close17.53
Intrinsic Value
Upside potential
Previous Close
17.53

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Encavis AG is a leading independent power producer specializing in renewable energy assets across Europe. The company operates a diversified portfolio of 208 solar parks and 96 wind parks, totaling approximately 3.2 gigawatts of installed capacity, spread across key European markets including Germany, Italy, France, and the UK. Its core revenue model is built on long-term power purchase agreements (PPAs) and feed-in tariffs, ensuring stable cash flows from electricity generation. Beyond asset ownership, Encavis provides advisory and asset management services to institutional investors, leveraging its expertise in commercial and technical operations. Positioned in the competitive renewable utilities sector, the company benefits from Europe’s accelerating energy transition, regulatory support, and growing demand for clean energy. Its geographically diversified footprint mitigates regional risks while enhancing scalability. Encavis’ integrated approach—combining ownership, operational management, and third-party services—solidifies its role as a key player in Europe’s renewable energy infrastructure.

Revenue Profitability And Efficiency

In FY 2023, Encavis reported revenue of €469.6 million, reflecting its stable earnings from renewable energy generation. Net income stood at €58.0 million, with diluted EPS of €0.33. Operating cash flow was robust at €234.9 million, underscoring the company’s ability to convert revenue into cash efficiently. Capital expenditures of €89.7 million indicate ongoing investments in capacity expansion and maintenance.

Earnings Power And Capital Efficiency

Encavis demonstrates consistent earnings power, supported by long-term PPAs and low operational volatility. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its asset base. With a focus on high-return renewable projects, Encavis maintains a disciplined approach to capital allocation, balancing growth investments with financial sustainability.

Balance Sheet And Financial Health

Encavis’ balance sheet shows €309.0 million in cash and equivalents, providing liquidity for near-term obligations. Total debt of €1.86 billion reflects the capital-intensive nature of renewable energy projects, but the company’s stable cash flows mitigate refinancing risks. The debt structure is aligned with long-term asset lifespans, ensuring manageable leverage.

Growth Trends And Dividend Policy

Encavis is well-positioned to benefit from Europe’s renewable energy expansion, with growth driven by acquisitions and organic capacity additions. The company did not pay a dividend in FY 2023, likely prioritizing reinvestment in growth opportunities. Future dividend potential may emerge as cash flows stabilize further.

Valuation And Market Expectations

With a market cap of €2.84 billion and a beta of 0.79, Encavis is viewed as a relatively stable utility play within the renewable sector. Investors likely value its predictable cash flows and exposure to Europe’s energy transition, though valuation multiples may reflect regulatory and interest rate sensitivities.

Strategic Advantages And Outlook

Encavis’ strategic advantages include its diversified asset base, operational expertise, and strong regulatory tailwinds. The outlook remains positive, supported by Europe’s decarbonization goals and increasing demand for renewable energy. Execution risks include project delays and financing costs, but the company’s track record positions it well for sustained growth.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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