investorscraft@gmail.com

Intrinsic ValueE.on Se (EOAN.SW)

Previous CloseCHF10.61
Intrinsic Value
Upside potential
Previous Close
CHF10.61

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

E.ON SE is a leading European energy company with a diversified operational footprint across Germany, the UK, Sweden, the Netherlands, Belgium, and other international markets. The company operates through two core segments: Energy Networks, which manages power and gas distribution infrastructure, and Customer Solutions, providing energy supply and efficiency services to residential, commercial, and industrial clients. E.ON’s strategic focus on grid modernization, renewable integration, and digital energy solutions positions it as a key enabler of Europe’s energy transition. The company’s expertise in nuclear power operations, smart metering, and gas quality tracking further strengthens its competitive edge in regulated and liberalized markets. With a century-long legacy, E.ON leverages its scale, regulatory expertise, and technological capabilities to maintain a resilient market position amid shifting energy policies and decarbonization trends.

Revenue Profitability And Efficiency

In FY 2023, E.ON reported revenue of CHF 93.7 billion, reflecting its extensive customer base and infrastructure assets. Net income stood at CHF 517 million, with diluted EPS of CHF 0.17, indicating modest profitability amid high operational costs and regulatory constraints. Operating cash flow of CHF 5.7 billion underscores stable cash generation, though capital expenditures of CHF 6.0 billion highlight significant reinvestment needs in grid resilience and energy transition initiatives.

Earnings Power And Capital Efficiency

E.ON’s earnings are primarily driven by regulated asset returns in its Energy Networks segment, providing predictable cash flows. The Customer Solutions segment faces margin pressures from volatile commodity prices and competition. Capital efficiency is tempered by high debt levels (CHF 35.1 billion) and substantial capex, though its asset-light approach in renewables and digital solutions mitigates some risks.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with CHF 5.6 billion in cash and equivalents, but its elevated total debt of CHF 35.1 billion raises leverage concerns. Regulatory frameworks supporting grid investments provide some debt service assurance, but interest rate volatility remains a key monitorable for financial stability.

Growth Trends And Dividend Policy

E.ON’s growth is tied to Europe’s energy transition, with investments in smart grids and renewable integration driving long-term demand. The company paid a dividend of CHF 0.52 per share in FY 2023, reflecting a commitment to shareholder returns despite moderate earnings. Future dividend sustainability will depend on regulatory outcomes and cost management.

Valuation And Market Expectations

With a market cap of CHF 27.7 billion and a beta of 0.63, E.ON is viewed as a defensive utility stock. Investors likely price in steady cash flows from regulated assets but remain cautious about debt levels and energy market disruptions.

Strategic Advantages And Outlook

E.ON’s strategic advantages include its entrenched infrastructure, regulatory expertise, and focus on decarbonization-aligned services. Near-term challenges include navigating energy price volatility and policy shifts, but its pivot toward digital and sustainable solutions positions it for long-term relevance in Europe’s evolving energy landscape.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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