investorscraft@gmail.com

Intrinsic ValueGeorgia Power Company 5% JR SUB NT 77 (GPJA)

Previous Close$23.13
Intrinsic Value
Upside potential
Previous Close
$23.13

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

Georgia Power Company, operating under the ticker GPJA, is a subsidiary of Southern Company and a regulated electric utility serving customers across Georgia. The company operates within the highly regulated utilities sector, generating revenue primarily through the sale of electricity to residential, commercial, and industrial customers. Its business model is anchored in long-term rate structures approved by state regulators, ensuring stable cash flows and predictable earnings. Georgia Power holds a dominant market position in its service territory, benefiting from exclusive franchise rights and a vertically integrated infrastructure that spans generation, transmission, and distribution. The company’s strategic focus includes modernizing its grid, expanding renewable energy capacity, and maintaining compliance with environmental regulations. As a regulated monopoly, Georgia Power faces limited competition but must navigate regulatory scrutiny and evolving energy policies. Its market position is reinforced by consistent demand for electricity, though growth is tempered by regulatory constraints and capital-intensive operations.

Revenue Profitability And Efficiency

For FY 2024, Georgia Power reported revenue of $26.72 billion and net income of $4.40 billion, translating to a diluted EPS of $399.36. The company’s operating cash flow stood at $9.79 billion, reflecting strong cash generation from its regulated operations. The absence of disclosed capital expenditures suggests these may be reported under parent company Southern Company. Profitability metrics indicate efficient cost management, though further granularity on operating margins would enhance analysis.

Earnings Power And Capital Efficiency

Georgia Power’s earnings power is underpinned by its regulated utility model, which provides predictable returns on invested capital. The company’s high operating cash flow relative to net income highlights robust cash conversion. However, capital efficiency is constrained by the asset-heavy nature of the utility sector, with significant investments required in infrastructure and compliance. The lack of standalone capex data limits deeper assessment of capital allocation.

Balance Sheet And Financial Health

The company’s balance sheet shows total debt of $61.56 billion, indicative of the capital-intensive demands of the utility industry. No cash or equivalents are reported, suggesting liquidity management may be centralized at the parent level. The debt load, while substantial, is typical for regulated utilities and is likely supported by stable cash flows. Financial health appears manageable within the regulatory framework, though leverage metrics warrant monitoring.

Growth Trends And Dividend Policy

Growth for Georgia Power is largely driven by rate base expansion and regulatory approvals for infrastructure investments. The company paid a dividend of $1.25 per share, aligning with the utilities sector’s focus on income generation. Long-term trends may hinge on renewable energy adoption and regulatory support for decarbonization initiatives, though near-term growth is expected to remain moderate due to the sector’s inherent constraints.

Valuation And Market Expectations

Valuation metrics for GPJA are influenced by its bond-like characteristics, with investors prioritizing yield and stability over high growth. The company’s earnings and cash flow stability support its valuation, though regulatory risks and interest rate sensitivity are key considerations. Market expectations likely center on consistent dividend payouts and gradual rate base growth, with limited upside from operational surprises.

Strategic Advantages And Outlook

Georgia Power’s strategic advantages include its regulated monopoly status, diversified customer base, and integration within Southern Company’s broader ecosystem. The outlook remains stable, with regulatory mechanisms providing earnings visibility. Challenges include navigating energy transition costs and potential rate case disputes. The company is well-positioned to benefit from long-term electrification trends, though execution risks persist.

Sources

Company filings, parent company disclosures

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