investorscraft@gmail.com

Intrinsic ValueContourGlobal plc (GLO.L)

Previous Close£251.00
Intrinsic Value
Upside potential
Previous Close
£251.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ContourGlobal plc operates as a diversified power generation company, specializing in both renewable and thermal energy assets. The company owns and operates 138 power plants globally, with a combined capacity of 4,317 MW, split between hydro, solar, wind, biogas, and fossil fuel-based generation. Its revenue model is anchored in long-term power purchase agreements (PPAs) and regulated tariffs, providing stable cash flows while mitigating commodity price volatility. As a subsidiary of ContourGlobal LP, it benefits from strategic backing while maintaining operational independence in key markets. The company’s portfolio is geographically diversified, serving utilities and industrial customers across Europe, Latin America, and Africa. ContourGlobal’s hybrid approach—balancing renewables with dispatchable thermal capacity—positions it as a flexible energy provider in transitioning markets. Its focus on operational efficiency and contracted revenue streams supports resilience amid regulatory shifts and energy transition pressures. The firm competes with larger integrated utilities but differentiates itself through asset specialization and decentralized power solutions.

Revenue Profitability And Efficiency

ContourGlobal reported revenue of £4.96 billion for FY 2023, with net income of £107 million, reflecting a net margin of approximately 2.2%. Operating cash flow stood at £757 million, underscoring the cash-generative nature of its PPA-backed model. Capital expenditures of £362 million indicate ongoing investments in maintaining and upgrading its generation fleet, though free cash flow remains robust after accounting for these outlays.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 107 GBp demonstrates its ability to translate contracted revenues into shareholder returns. With no reported total debt, the capital structure appears lean, though further scrutiny of off-balance-sheet obligations may be warranted. The absence of leverage suggests conservative financial management, aligning with the low-risk profile of its regulated and contracted earnings base.

Balance Sheet And Financial Health

ContourGlobal holds £208 million in cash and equivalents, providing liquidity for operations and potential growth initiatives. The lack of disclosed total debt is notable, but the utilities sector typically carries moderate leverage, implying possible undisclosed project-level financing. The dividend payout of 46.04 GBp per share indicates a commitment to returning capital, supported by stable operating cash flows.

Growth Trends And Dividend Policy

The company’s growth is tied to capacity expansions and PPAs, with renewables likely driving future investments. Its dividend yield, based on the FY 2023 payout, appears sustainable given cash flow coverage. However, the absence of explicit guidance on dividend growth or reinvestment priorities warrants caution in assessing long-term shareholder return potential.

Valuation And Market Expectations

With a beta of 0.63, ContourGlobal exhibits lower volatility than the broader market, consistent with its regulated utility profile. The lack of a disclosed market cap limits valuation analysis, but the stock’s performance likely hinges on energy market dynamics and regulatory frameworks governing its operating regions.

Strategic Advantages And Outlook

ContourGlobal’s hybrid generation portfolio provides resilience against energy transition risks, while its focus on emerging markets offers growth upside. Regulatory stability and PPA renewals will be critical to maintaining cash flow visibility. The company’s outlook remains cautiously positive, contingent on balancing thermal phase-outs with renewable expansions without compromising returns.

Sources

Company description, financial data from disclosed ticker metrics

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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