Previous Close | $68.96 |
Intrinsic Value | $2.14 |
Upside potential | -97% |
Data is not available at this time.
Evergy, Inc. operates as a regulated electric utility serving approximately 1.7 million customers across Kansas and Missouri. The company generates, transmits, and distributes electricity through a vertically integrated model, with a diversified energy mix including coal, natural gas, nuclear, and renewables. Evergy’s revenue is primarily derived from rate-regulated operations, ensuring stable cash flows under long-term regulatory frameworks. The utility operates in a mature industry with high barriers to entry, benefiting from its established infrastructure and regulatory protections. As a regional leader, Evergy focuses on grid modernization, renewable energy integration, and customer-centric solutions to align with evolving energy policies. Its market position is reinforced by strategic investments in sustainability initiatives, including wind and solar projects, to meet regulatory mandates and customer demand for cleaner energy. The company’s service territory covers both urban and rural areas, providing essential infrastructure with limited competition due to the natural monopoly characteristics of utilities.
Evergy reported revenue of $5.85 billion for FY 2024, with net income of $873.5 million, reflecting a net margin of approximately 15%. Diluted EPS stood at $3.79, supported by stable rate-regulated earnings. Operating cash flow of $1.98 billion underscores the company’s ability to convert earnings into cash, though capital expenditures of $2.34 billion highlight significant ongoing investments in infrastructure and renewable energy projects.
The company’s earnings power is anchored in its regulated operations, which provide predictable returns on equity. Evergy’s capital efficiency is tempered by high capex requirements for grid reliability and energy transition initiatives. With a focus on cost recovery through regulatory mechanisms, the company aims to balance investment needs with shareholder returns, though its capital-intensive model limits near-term free cash flow generation.
Evergy’s balance sheet shows total debt of $14.07 billion, reflecting the capital-intensive nature of its operations. Cash and equivalents were minimal at $100,000, indicating reliance on external financing for liquidity. The debt load is manageable within the regulatory framework, with interest coverage supported by stable cash flows. However, leverage remains elevated, necessitating disciplined capital allocation to maintain credit ratings.
Growth is driven by rate base expansion and renewable energy investments, with regulatory approvals critical for earnings growth. Evergy’s dividend payout of $2.59 per share aligns with its commitment to returning capital to shareholders, supported by a sustainable payout ratio. Future dividend increases will likely correlate with earnings growth and regulatory outcomes, reflecting the company’s conservative financial policy.
Evergy trades at a valuation reflective of its regulated utility profile, with investors pricing in steady but modest growth. Market expectations center on execution of its capital plan and regulatory outcomes, which will influence future earnings potential. The stock’s yield and stability appeal to income-focused investors, though growth prospects are constrained by the sector’s low-risk, low-return characteristics.
Evergy’s strategic advantages include its regulated monopoly status, diversified energy mix, and proactive renewable investments. The outlook hinges on successful regulatory engagements and cost management amid energy transition pressures. Long-term success will depend on balancing customer affordability, decarbonization goals, and shareholder returns, with regulatory support being a key determinant of financial performance.
10-K filings, company investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |