investorscraft@gmail.com

Intrinsic Value of Evergy, Inc. (EVRG)

Previous Close$68.96
Intrinsic Value
Upside potential
Previous Close
$68.96

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

10-K filings, company investor presentations

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