investorscraft@gmail.com

Intrinsic ValueElectricité de France S.A. (EDF.PA)

Previous Close12.00
Intrinsic Value
Upside potential
Previous Close
12.00

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 with a dominant position in France and a significant presence in the UK, Italy, and other international markets. The company operates across the entire energy value chain, from power generation through nuclear, hydro, and renewable sources to transmission, distribution, and supply. EDF’s diversified portfolio ensures resilience against market volatility, while its nuclear expertise provides a competitive edge in low-carbon energy production. Serving approximately 38.5 million customers, EDF caters to residential, industrial, and public-sector clients, reinforcing its role as a critical infrastructure provider. The company’s involvement in energy trading and ancillary services further diversifies its revenue streams. Despite regulatory pressures and operational challenges, EDF maintains a strong market position due to its scale, technological capabilities, and strategic investments in renewables. Its focus on decarbonization aligns with global energy transition trends, positioning it as a key player in Europe’s sustainable energy future.

Revenue Profitability And Efficiency

In FY 2022, EDF reported revenue of €143.5 billion, reflecting its extensive operations. However, net income was negative at -€18.99 billion, driven by regulatory constraints, nuclear outages, and rising energy costs. Operating cash flow was -€7.43 billion, while capital expenditures reached -€18.64 billion, highlighting significant reinvestment needs. The diluted EPS of -€4.83 underscores profitability challenges amid a turbulent energy market.

Earnings Power And Capital Efficiency

EDF’s earnings power is constrained by high operational costs and regulatory interventions, particularly in its nuclear segment. The negative operating cash flow and substantial capex indicate capital-intensive operations, though long-term investments in renewables and grid modernization aim to improve efficiency. The company’s ability to stabilize earnings hinges on resolving nuclear fleet issues and optimizing its energy mix.

Balance Sheet And Financial Health

EDF’s balance sheet shows €10.95 billion in cash against €96.05 billion in total debt, signaling elevated leverage. The negative cash flow and high debt load raise concerns about financial flexibility, though government backing provides some stability. Asset monetization and state support may be critical to managing liquidity and funding future investments.

Growth Trends And Dividend Policy

EDF’s growth is tempered by operational headwinds, but its renewable energy expansion offers long-term potential. The company paid a dividend of €0.57 per share in 2022, though sustainability remains uncertain given financial pressures. Strategic priorities include decarbonization and grid resilience, aligning with Europe’s energy transition goals.

Valuation And Market Expectations

With a market cap of €50.02 billion and a beta of 0.86, EDF trades with moderate volatility relative to the market. Investors likely price in regulatory risks and turnaround potential, with valuation reflecting both its infrastructure moat and near-term challenges.

Strategic Advantages And Outlook

EDF’s strategic advantages include its nuclear expertise, diversified energy portfolio, and state support. However, operational and financial risks persist. The outlook depends on resolving nuclear bottlenecks, executing renewable projects, and navigating regulatory frameworks. Success in these areas could restore profitability and solidify its role in Europe’s energy transition.

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