Previous Close | $8.49 |
Intrinsic Value | $6.65 |
Upside potential | -22% |
Data is not available at this time.
Companhia Paranaense de Energia - COPEL is a vertically integrated Brazilian utility company primarily engaged in the generation, transmission, distribution, and sale of electricity. The company operates in the regulated and deregulated energy markets, with a strong presence in the state of Paraná, where it serves residential, commercial, industrial, and rural customers. COPEL's revenue model is anchored in long-term concession agreements, ensuring stable cash flows from distribution and transmission operations, complemented by competitive generation assets. The company benefits from Brazil's growing energy demand and its strategic positioning in the country's southern region, which has a robust industrial base. COPEL maintains a diversified energy mix, including hydroelectric, thermal, and renewable sources, aligning with global sustainability trends. Its market position is reinforced by operational efficiency, regulatory expertise, and investments in grid modernization and renewable energy projects.
COPEL reported revenue of BRL 22.65 billion for FY 2024, with net income of BRL 2.81 billion, reflecting a net margin of approximately 12.4%. The company generated BRL 3.39 billion in operating cash flow, demonstrating strong cash conversion. Capital expenditures were modest at BRL 137.6 million, indicating disciplined investment in maintaining and upgrading infrastructure without overextending financial resources.
COPEL's diluted EPS of BRL 3.12 underscores its earnings power, supported by stable regulatory returns and efficient operations. The company's ability to generate consistent cash flow relative to its capital base highlights effective capital allocation, with a focus on maintaining reliable service and expanding renewable energy capacity where economically viable.
COPEL's balance sheet shows BRL 4.16 billion in cash and equivalents against total debt of BRL 17.57 billion, reflecting a leveraged but manageable position. The company's debt is primarily long-term, aligned with the capital-intensive nature of utility operations, and supported by predictable cash flows from regulated activities.
COPEL's growth is driven by Brazil's increasing energy demand and its investments in renewable energy. The company paid a dividend of BRL 0.50461 per share, indicating a commitment to returning capital to shareholders while retaining sufficient funds for operational and strategic needs. Future dividend growth will likely correlate with earnings stability and regulatory developments.
COPEL's valuation reflects its position as a regulated utility with predictable earnings. Market expectations are anchored in the company's ability to navigate regulatory environments, maintain operational efficiency, and capitalize on Brazil's energy transition opportunities. The stock's performance will hinge on execution in renewable energy projects and tariff adjustments.
COPEL's strategic advantages include its integrated operations, regulatory expertise, and focus on sustainability. The outlook is positive, supported by Brazil's energy demand growth and COPEL's investments in grid resilience and renewable energy. Challenges include regulatory risks and macroeconomic volatility, but the company's established market position provides a solid foundation for long-term stability.
Company filings, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |