investorscraft@gmail.com

Intrinsic ValueFortum Oyj (FOT.DE)

Previous Close11.22
Intrinsic Value
Upside potential
Previous Close
11.22

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

Fortum Oyj operates as a leading Nordic energy company with a diversified portfolio spanning electricity generation, heating solutions, and retail energy services. The company leverages a mix of nuclear, hydro, wind, and thermal power generation, complemented by energy trading and optimization. Its City Solutions segment focuses on sustainable urban energy systems, including waste-to-energy and biomass, while Consumer Solutions serves 2.4 million retail customers with electricity, gas, and digital services. Fortum holds a strong position in the Nordic and Baltic markets, with additional operations in Germany, Russia, and the UK. The company’s integrated model balances stable regulated assets with growth in renewables and circular economy solutions. Despite geopolitical risks in Russia, Fortum maintains a resilient market presence through its diversified revenue streams and commitment to decarbonization. Its strategic focus on clean energy and digitalization aligns with Europe’s transition toward sustainability, reinforcing its competitive edge in the renewable utilities sector.

Revenue Profitability And Efficiency

Fortum reported EUR 5.8 billion in revenue for the period, with net income of EUR 1.16 billion, reflecting a robust margin. The company’s diluted EPS stood at EUR 1.3, supported by efficient operations and cost management. Operating cash flow was strong at EUR 1.39 billion, though capital expenditures of EUR -484 million indicate ongoing investments in infrastructure and renewable projects. The balance between profitability and reinvestment underscores disciplined capital allocation.

Earnings Power And Capital Efficiency

Fortum’s earnings power is driven by its diversified generation mix and stable retail operations. The company’s ability to optimize its power portfolio and trade energy enhances margins. With EUR 4.05 billion in cash and equivalents, liquidity remains healthy, though total debt of EUR 4.83 billion suggests moderate leverage. The firm’s capital efficiency is evident in its ability to fund growth while maintaining financial flexibility.

Balance Sheet And Financial Health

Fortum’s balance sheet reflects a solid financial position, with EUR 4.05 billion in cash and equivalents offsetting EUR 4.83 billion in total debt. The company’s liquidity and moderate leverage provide resilience, though exposure to geopolitical risks in Russia warrants caution. Strong operating cash flow supports debt servicing and reinvestment needs, ensuring stability amid market volatility.

Growth Trends And Dividend Policy

Fortum’s growth is anchored in renewable energy expansion and circular economy solutions, though its dividend per share was nil for the period. The company prioritizes reinvestment in sustainable infrastructure over shareholder payouts, aligning with long-term decarbonization goals. Market trends favor its focus on clean energy, but geopolitical and regulatory risks may impact growth trajectories in certain regions.

Valuation And Market Expectations

With a market cap of EUR 9.96 billion and a beta of 0.75, Fortum is viewed as a relatively stable utility with moderate volatility. Investors likely price in its renewable transition and Nordic market strength, though geopolitical uncertainties may weigh on valuation. The absence of dividends may deter income-focused investors, but growth-oriented stakeholders may appreciate its strategic investments.

Strategic Advantages And Outlook

Fortum’s strategic advantages lie in its diversified energy mix, strong Nordic presence, and commitment to sustainability. The company is well-positioned to benefit from Europe’s energy transition, though risks in Russia and regulatory changes require careful navigation. Its focus on digitalization and renewable projects should drive long-term value, assuming stable execution and favorable policy support.

Sources

Company filings, Bloomberg

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