investorscraft@gmail.com

Intrinsic ValueÉlectricite de Strasbourg S.A. (ELEC.PA)

Previous Close218.00
Intrinsic Value
Upside potential
Previous Close
218.00

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

Électricite de Strasbourg SA operates as a key regional energy provider in France, specializing in electricity and natural gas distribution for residential, commercial, and municipal clients. The company’s diversified operations include electrical engineering, public lighting, heating networks, and energy efficiency services, positioning it as an integrated utility player. As a subsidiary of EDF Développement Environnement SA, it benefits from synergies with its parent company while maintaining a localized focus on the Alsace region. Its involvement in renewable utilities aligns with France’s broader energy transition goals, reinforcing its relevance in a decarbonizing market. The firm’s technical expertise in energy optimization and infrastructure development provides a competitive edge in serving both urban and industrial customers. With a century-long legacy, Électricite de Strasbourg combines stability with adaptability, leveraging its regional dominance to navigate regulatory shifts and evolving energy demands.

Revenue Profitability And Efficiency

Électricite de Strasbourg reported revenue of €1.42 billion, with net income of €150.4 million, reflecting a robust margin in the regulated utility sector. Diluted EPS of €20.98 underscores efficient earnings distribution. Operating cash flow of €203.4 million, against capital expenditures of €87.1 million, indicates strong cash generation to fund growth while maintaining financial flexibility.

Earnings Power And Capital Efficiency

The company’s net income of €150.4 million demonstrates stable earnings power, supported by its regulated and diversified revenue streams. Low total debt of €7.9 million relative to cash reserves of €156.6 million highlights disciplined capital management, with minimal leverage constraints on future investments or shareholder returns.

Balance Sheet And Financial Health

Électricite de Strasbourg maintains a conservative balance sheet, with €156.6 million in cash and equivalents against negligible debt of €7.9 million. This liquidity position, coupled with positive operating cash flow, ensures resilience against market volatility and supports ongoing infrastructure investments without reliance on external financing.

Growth Trends And Dividend Policy

The company’s growth is tied to regional energy demand and France’s renewable transition, with steady cash flows supporting a dividend of €8.6 per share. Its modest capex suggests a focus on incremental upgrades rather than aggressive expansion, aligning with its stable, utility-based business model.

Valuation And Market Expectations

With a market cap of €1.08 billion and a beta of 0.32, the stock is priced as a low-volatility utility, reflecting investor expectations of predictable returns. The dividend yield and earnings stability likely appeal to income-focused investors, though growth prospects are tempered by the regulated nature of its operations.

Strategic Advantages And Outlook

Électricite de Strasbourg’s strategic advantages include its regional monopoly, technical expertise, and alignment with France’s energy transition. The outlook remains stable, with regulated returns providing a floor to earnings, while opportunities in energy efficiency and renewable projects offer incremental growth potential.

Sources

Company filings, Euronext Paris 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