investorscraft@gmail.com

Intrinsic ValueGood Energy Group PLC (GOOD.L)

Previous Close£489.00
Intrinsic Value
Upside potential
Previous Close
£489.00

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

Good Energy Group PLC operates as a renewable energy utility in the UK, specializing in electricity generation and supply from wind and solar sources. The company’s vertically integrated model includes power purchase, generation, and retail distribution, targeting environmentally conscious consumers and businesses. It differentiates itself through a commitment to 100% renewable energy, micro-generation support, and EV market data services, positioning as a niche player in the competitive UK utilities sector. The firm’s focus on sustainability aligns with growing regulatory and consumer demand for clean energy, though its market share remains modest compared to larger, diversified utilities. By leveraging its expertise in distributed renewable generation and customer-centric services, Good Energy maintains a defensible niche in a rapidly evolving energy landscape.

Revenue Profitability And Efficiency

In FY 2023, Good Energy reported revenue of £254.7 million (GBp), reflecting its core electricity and gas sales. Net income stood at £2.9 million (GBp), with diluted EPS of 0.17 GBp, indicating modest but positive profitability. Operating cash flow of £20.3 million (GBp) suggests stable operational efficiency, while minimal capital expenditures (-£0.2 million GBp) highlight a lean asset-light approach.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its renewable energy portfolio, with operating cash flow covering capital needs comfortably. Low debt (£6.2 million GBp) and a cash reserve of £41.3 million (GBp) underscore prudent capital management, though its small scale limits absolute returns compared to larger peers.

Balance Sheet And Financial Health

Good Energy maintains a robust balance sheet, with cash and equivalents (£41.3 million GBp) significantly exceeding total debt (£6.2 million GBp). This liquidity position supports flexibility for strategic investments or dividends, while its low leverage ratio indicates minimal financial risk.

Growth Trends And Dividend Policy

Growth is tied to UK renewable energy adoption, with the firm paying a dividend of 3 GBp per share in FY 2023. However, its small market cap (£90.5 million) and niche focus may constrain aggressive expansion, making dividend sustainability reliant on steady cash flows.

Valuation And Market Expectations

Trading at a market cap of £90.5 million, the stock’s beta (0.41) suggests lower volatility versus the broader market. Investors likely price in modest growth, balancing its renewable niche against scale limitations.

Strategic Advantages And Outlook

Good Energy’s focus on renewables and decentralized generation aligns with long-term energy trends, but competition from larger utilities and regulatory shifts pose risks. Its ability to innovate in EV services and micro-generation could unlock incremental growth.

Sources

Company filings, London Stock Exchange data

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