investorscraft@gmail.com

Intrinsic ValueEmpresa Distribuidora y Comercializadora Norte Sociedad Anónima (EDN)

Previous Close$17.04
Intrinsic Value
Upside potential
Previous Close
$17.04

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

Empresa Distribuidora y Comercializadora Norte Sociedad Anónima (EDN) is a leading electricity distribution and commercialization company in Argentina, primarily serving the northern regions of the country. The company operates within a regulated utility framework, generating revenue through the distribution of electricity to residential, commercial, and industrial customers. Its core business model relies on stable, long-term contracts and tariff structures approved by Argentine regulatory authorities, ensuring predictable cash flows. EDN holds a dominant market position in its operational territories, benefiting from high barriers to entry due to infrastructure requirements and regulatory oversight. The company’s strategic focus includes maintaining grid reliability, expanding service coverage, and improving operational efficiency to mitigate cost pressures. As a critical utility provider, EDN plays an essential role in Argentina’s energy sector, though its performance is influenced by macroeconomic conditions and government policies. The company faces competition from other regional distributors but retains a strong foothold due to its established infrastructure and regulatory advantages.

Revenue Profitability And Efficiency

EDN reported revenue of ARS 2.04 trillion for FY 2024, with net income of ARS 272.1 billion, reflecting a net margin of approximately 13.3%. The company’s diluted EPS stood at ARS 6,220, demonstrating robust profitability. Operating cash flow was ARS 245.9 billion, though capital expenditures of ARS -360.0 billion indicate significant reinvestment needs. These metrics highlight EDN’s ability to generate earnings despite regulatory and inflationary pressures.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its regulated revenue model, which provides stability. However, high capital expenditures relative to operating cash flow suggest aggressive infrastructure investments, potentially impacting short-term liquidity. EDN’s capital efficiency is influenced by regulatory frameworks that determine allowable returns on invested capital, balancing profitability with service quality requirements.

Balance Sheet And Financial Health

EDN’s balance sheet shows ARS 23.9 billion in cash and equivalents against total debt of ARS 476.4 billion, indicating a leveraged position. The debt level reflects funding needs for grid maintenance and expansion. While the utility’s regulated cash flows support debt servicing, the high leverage ratio warrants monitoring, particularly in Argentina’s volatile economic environment.

Growth Trends And Dividend Policy

Growth is driven by regulatory tariff adjustments and service area expansion, though macroeconomic instability in Argentina poses risks. EDN did not declare dividends for FY 2024, likely prioritizing capital retention for debt management and reinvestment. Future dividend potential depends on regulatory approvals and financial performance stabilization.

Valuation And Market Expectations

EDN’s valuation is tied to its regulated asset base and earnings stability, though investor sentiment is cautious due to Argentina’s economic challenges. Market expectations hinge on regulatory clarity and the company’s ability to navigate inflationary cost pressures while maintaining service reliability.

Strategic Advantages And Outlook

EDN’s strategic advantages include its entrenched market position and regulatory protections. The outlook remains cautiously optimistic, contingent on stable regulatory policies and successful execution of capital projects. Long-term success will depend on balancing infrastructure investments with financial discipline in a challenging macroeconomic climate.

Sources

Company filings, regulatory disclosures

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