investorscraft@gmail.com

Intrinsic ValueEngie S.A. (ENGI.PA)

Previous Close25.10
Intrinsic Value
Upside potential
Previous Close
25.10

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

Engie SA is a diversified utility company operating across renewable energy, gas and electricity networks, energy solutions, and thermal and nuclear power generation. The company’s core revenue model is built on a balanced mix of regulated infrastructure assets, competitive energy supply, and low-carbon energy services. Engie’s Renewables segment is a key growth driver, leveraging hydroelectric, wind, solar, and geothermal assets, while its Networks segment ensures stable cash flows through gas and electricity transmission and distribution. The company’s Energy Solutions division focuses on decentralized energy networks, catering to industrial and municipal clients seeking efficiency and decarbonization. Engie holds a strong market position in Europe, particularly in France, where it operates critical gas and nuclear infrastructure, while expanding internationally in renewables and hydrogen. Its integrated approach—combining generation, grids, and customer solutions—positions it as a leader in the energy transition, competing with peers like EDF and Enel. The company’s pivot toward renewables and energy services aligns with global decarbonization trends, though its legacy thermal assets expose it to transitional risks.

Revenue Profitability And Efficiency

Engie reported EUR 73.8 billion in revenue for the latest fiscal year, with net income of EUR 4.1 billion, reflecting a 5.6% net margin. Operating cash flow stood at EUR 13.1 billion, underscoring strong cash generation, though capital expenditures of EUR 9.4 billion indicate significant reinvestment needs. The company’s diversified segments contribute to stable profitability, with regulated networks and long-term contracts providing predictable earnings.

Earnings Power And Capital Efficiency

Engie’s diluted EPS of EUR 1.65 demonstrates its ability to convert revenue into shareholder returns, supported by a capital-light renewables portfolio and high-return infrastructure investments. The company’s focus on operational efficiency is evident in its ability to fund growth while maintaining robust cash flows, though its nuclear and thermal segments require ongoing capital discipline to balance transition risks.

Balance Sheet And Financial Health

With EUR 16.9 billion in cash and equivalents against EUR 52.0 billion in total debt, Engie maintains a leveraged but manageable balance sheet. The company’s debt is partly offset by stable cash flows from regulated assets, though its high absolute debt load necessitates careful liquidity management. Its investment-grade credit rating supports refinancing flexibility.

Growth Trends And Dividend Policy

Engie is prioritizing renewables and energy solutions, with growth capex focused on wind, solar, and hydrogen. The company pays a dividend of EUR 1.48 per share, offering a yield in line with utility peers. Its payout ratio is sustainable, backed by earnings and cash flow stability, though future growth may require balancing shareholder returns with reinvestment.

Valuation And Market Expectations

At a market cap of EUR 46.0 billion, Engie trades at a discount to pure-play renewables firms but reflects its mixed exposure to legacy and growth assets. The beta of 0.7 indicates lower volatility than the broader market, typical for utilities. Investors likely price in steady cash flows but remain cautious about execution risks in its energy transition.

Strategic Advantages And Outlook

Engie’s integrated model and European footprint provide resilience, while its renewables pipeline aligns with global decarbonization goals. Challenges include managing thermal asset phase-outs and rising competition in clean energy. The company’s ability to scale hydrogen and energy services will be critical to long-term differentiation.

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