investorscraft@gmail.com

Intrinsic ValueEnviTec Biogas AG (ETG.DE)

Previous Close18.20
Intrinsic Value
Upside potential
Previous Close
18.20

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

EnviTec Biogas AG is a leading player in the renewable utilities sector, specializing in the development, construction, and operation of biogas and biomethane plants. The company operates across three core segments: Plant Construction, Services, and Operation, offering end-to-end solutions from planning and turnkey construction to ongoing plant management and energy generation. Its diversified geographic presence spans Germany, Italy, the UK, the US, and China, positioning it as a key contributor to the global transition toward sustainable energy. EnviTec’s integrated business model allows it to capture value across the entire biogas value chain, from engineering and maintenance to direct energy sales. The company’s focus on biomethane upgrading and operational efficiency strengthens its competitive edge in a sector driven by regulatory tailwinds and increasing demand for carbon-neutral energy solutions. With a reputation for technological expertise and reliable service, EnviTec is well-positioned to capitalize on the growing global biogas market.

Revenue Profitability And Efficiency

In FY 2023, EnviTec reported robust revenue of EUR 427.1 million, supported by strong performance across its Plant Construction and Operation segments. Net income stood at EUR 58.5 million, reflecting a healthy margin, while diluted EPS reached EUR 3.94. Operating cash flow was solid at EUR 83.3 million, though capital expenditures of EUR -54.5 million indicate ongoing investments in capacity and technology.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, with its diversified revenue streams mitigating sector-specific risks. Its ability to generate stable cash flows from owned biogas plants underscores operational efficiency. However, the capital-intensive nature of plant construction requires disciplined capital allocation, as evidenced by the balance between operating cash flow and capex.

Balance Sheet And Financial Health

EnviTec maintains a balanced financial position, with EUR 85.3 million in cash and equivalents against total debt of EUR 101.4 million. The manageable leverage ratio and strong liquidity position provide flexibility for strategic investments. The company’s focus on operational cash generation supports its ability to service debt while funding growth initiatives.

Growth Trends And Dividend Policy

EnviTec has demonstrated growth through geographic expansion and technological advancements in biogas upgrading. The company’s dividend policy, with a payout of EUR 3 per share in FY 2023, reflects its commitment to shareholder returns while retaining capital for reinvestment. Future growth is likely tied to regulatory support for renewable energy and expansion in key markets like the US and Asia.

Valuation And Market Expectations

With a market capitalization of EUR 353.4 million and a beta of 0.42, EnviTec is perceived as a relatively stable investment within the renewable sector. The company’s valuation reflects its niche expertise in biogas, though broader market sentiment toward renewable utilities and energy policy trends will influence future performance.

Strategic Advantages And Outlook

EnviTec’s strategic advantages lie in its integrated business model, technological leadership in biogas, and established operational footprint. The global push for decarbonization and energy security presents long-term opportunities, though regulatory risks and competition remain key considerations. The company’s outlook is positive, supported by strong demand for sustainable energy solutions and its ability to execute on growth projects.

Sources

Company filings, market data

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