investorscraft@gmail.com

Intrinsic ValueEdisun Power Europe AG (ESUN.SW)

Previous CloseCHF62.00
Intrinsic Value
Upside potential
Previous Close
CHF62.00

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

Edisun Power Europe AG operates as a specialized renewable energy company focused on financing and managing photovoltaic systems across Europe. The company generates revenue primarily through the sale of solar energy to local electricity providers, leveraging its portfolio of 38 solar power plants with a combined capacity of 83.7 MW. Its operations span key European markets, including Switzerland, Germany, France, Italy, Portugal, and Spain, positioning it as a regional player in decentralized solar energy production. Edisun Power differentiates itself through long-term power purchase agreements (PPAs) and feed-in tariffs, ensuring stable cash flows. The company’s asset-light approach, combined with strategic site selection, enhances its competitiveness in the fragmented European solar market. While it faces regulatory risks and competition from larger utilities, its niche focus on mid-sized solar installations allows for scalable growth in a sector driven by decarbonization targets.

Revenue Profitability And Efficiency

In its latest fiscal year, Edisun Power reported revenue of CHF 51.47 million, with net income of CHF 2.85 million, reflecting a net margin of approximately 5.5%. Operating cash flow stood at CHF 225,000, though capital expenditures of CHF -3.6 million indicate ongoing investments in capacity expansion. The diluted EPS of CHF 2.75 suggests moderate earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings are underpinned by contracted energy sales, providing visibility into future cash flows. However, its capital efficiency is constrained by high leverage, with total debt of CHF 241.45 million against cash reserves of CHF 3.03 million. The modest operating cash flow relative to debt service obligations warrants monitoring, particularly in a rising interest rate environment.

Balance Sheet And Financial Health

Edisun Power’s balance sheet reflects a leveraged position, with total debt significantly exceeding its cash holdings. The debt-to-equity ratio appears elevated, though typical for infrastructure-heavy renewable energy firms. Liquidity remains tight, with limited free cash flow after capex. The company’s ability to refinance or extend debt maturities will be critical to maintaining financial flexibility amid expansion plans.

Growth Trends And Dividend Policy

Growth is driven by incremental additions to its solar portfolio, supported by Europe’s energy transition tailwinds. The company pays a dividend of CHF 1.7 per share, yielding approximately 6.2% based on its current market cap, signaling a commitment to shareholder returns despite its capital-intensive model. Future dividend sustainability hinges on stable energy prices and operational efficiency gains.

Valuation And Market Expectations

With a market cap of CHF 47.94 million and a beta of 0.74, Edisun Power trades at a discount to larger renewable peers, reflecting its smaller scale and higher financial risk. Investors likely price in regulatory uncertainties and execution challenges, though its niche focus offers upside if solar adoption accelerates in its core markets.

Strategic Advantages And Outlook

Edisun Power benefits from its early-mover advantage in decentralized solar projects and entrenched relationships with local utilities. The outlook is cautiously optimistic, with growth tied to Europe’s renewable energy policies. However, scalability constraints and debt management remain key challenges. Strategic partnerships or asset rotations could enhance value creation in the medium term.

Sources

Company filings, SIX Swiss Exchange 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