investorscraft@gmail.com

Intrinsic Value of Companhia Paranaense de Energia - COPEL (ELP)

Previous Close$8.49
Intrinsic Value
Upside potential
Previous Close
$8.49

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, Bloomberg

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