investorscraft@gmail.com

Intrinsic ValuePublic Joint-Stock Company Federal Grid Company of Unified Energy System (FEES.L)

Previous Close£0.62
Intrinsic Value
Upside potential
Previous Close
£0.62

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Public Joint-Stock Company Federal Grid Company of Unified Energy System (FEES.L) operates as a critical infrastructure provider in Russia's energy sector, managing the national electricity transmission grid. The company ensures reliable power distribution across vast regions, serving as a backbone for industrial and residential energy needs. Its revenue model is anchored in regulated tariffs, providing stable cash flows while maintaining a monopoly-like position in high-voltage transmission. FEES.L plays a pivotal role in Russia's energy security, aligning with state-driven initiatives to modernize grid infrastructure. The company's strategic importance shields it from competitive pressures, though it remains exposed to regulatory changes and macroeconomic volatility. Its operational scale and integration with regional distributors reinforce its dominance in a sector vital to Russia's economic stability.

Revenue Profitability And Efficiency

In FY 2020, FEES.L reported revenue of RUB 236.3 billion, with net income reaching RUB 59.4 billion, reflecting robust profitability. Operating cash flow stood at RUB 120.9 billion, underscoring efficient cash generation despite significant capital expenditures of RUB 92.3 billion. The company's ability to convert revenue into cash highlights its operational resilience in a capital-intensive industry.

Earnings Power And Capital Efficiency

FEES.L demonstrates strong earnings power, supported by its regulated tariff structure and low beta (0.74), indicating stable returns relative to the market. However, diluted EPS data is unavailable, limiting granularity in assessing per-share performance. The company's capital efficiency is tempered by high infrastructure upkeep costs, though its cash flow coverage of capex suggests disciplined investment prioritization.

Balance Sheet And Financial Health

The company's financial health is marked by total debt of RUB 243.6 billion against cash reserves of RUB 30.1 billion, signaling moderate leverage. Its asset-heavy model necessitates sustained debt financing, but regulated cash flows mitigate refinancing risks. The absence of dividend payouts in 2020 suggests a focus on debt management and reinvestment.

Growth Trends And Dividend Policy

FEES.L's growth is tied to grid expansion and modernization, with capex reflecting long-term infrastructure commitments. No dividends were distributed in 2020, likely due to reinvestment needs or regulatory constraints. Future growth may hinge on state-backed energy projects, though geopolitical factors could influence funding accessibility.

Valuation And Market Expectations

With a market cap undisclosed, valuation metrics remain opaque. The company's low beta implies investor perception of stability, but its exposure to regulatory and currency risks (RUB-denominated) may temper valuation premiums. Market expectations likely center on its strategic role rather than aggressive earnings growth.

Strategic Advantages And Outlook

FEES.L's monopoly-like position and state alignment provide durable advantages, though reliance on regulatory frameworks introduces uncertainty. The outlook depends on Russia's energy policy continuity and FEES.L's ability to balance capex with debt sustainability. Macroeconomic stability and tariff adjustments will be critical to maintaining its financial and operational resilience.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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