investorscraft@gmail.com

Intrinsic ValueGreencoat Renewables PLC (GRP.L)

Previous Close£0.67
Intrinsic Value
Upside potential
Previous Close
£0.67

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

Greencoat Renewables PLC operates as a renewable energy infrastructure investor, specializing in wind and solar generation assets across Europe. The company focuses on acquiring, managing, and operating wind farms in France, Finland, Sweden, and Spain, with a portfolio of 25 wind farms totaling 800 MW in capacity as of 2021. Its revenue model is anchored in long-term power purchase agreements (PPAs) and government-backed renewable energy incentives, ensuring stable cash flows. Greencoat Renewables differentiates itself through a disciplined investment approach, targeting operational assets with predictable returns. The company benefits from Europe’s accelerating energy transition, positioning it as a key player in the renewable utilities sector. Its geographic diversification mitigates regulatory and market risks while capitalizing on regional growth opportunities in clean energy. With a focus on scalability, Greencoat Renewables is well-placed to expand its footprint as demand for renewable power intensifies.

Revenue Profitability And Efficiency

Greencoat Renewables reported revenue of €62.0 million in its latest fiscal period, with net income reaching €51.0 million, reflecting strong operational efficiency. The company’s diluted EPS stood at €0.0447, supported by stable cash flows from its wind and solar assets. Operating cash flow was robust at €86.6 million, underscoring the low-capital-intensity nature of its business model, with no significant capital expenditures recorded.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, driven by contracted revenues and minimal operational costs. With no debt on its balance sheet, Greencoat Renewables maintains high capital efficiency, allowing it to reinvest cash flows into accretive acquisitions or shareholder returns. Its asset-light strategy enhances return on invested capital, making it an attractive player in the renewable utilities space.

Balance Sheet And Financial Health

Greencoat Renewables boasts a strong balance sheet, with €13.5 million in cash and no outstanding debt. This conservative financial structure provides flexibility for future acquisitions or dividend growth. The absence of leverage reduces financial risk, aligning with the company’s focus on sustainable, long-term asset ownership.

Growth Trends And Dividend Policy

The company’s growth is tied to Europe’s renewable energy expansion, with potential for portfolio additions in wind and solar. Greencoat Renewables has a clear dividend policy, distributing €0.067575 per share, appealing to income-focused investors. Its ability to sustain payouts is reinforced by predictable cash flows from operational assets.

Valuation And Market Expectations

With a market capitalization of €807.3 million and a beta of 0.18, Greencoat Renewables is viewed as a low-volatility investment in the renewable sector. The stock’s valuation reflects its stable earnings profile and growth potential in Europe’s energy transition, though investor expectations hinge on regulatory support and acquisition execution.

Strategic Advantages And Outlook

Greencoat Renewables benefits from regulatory tailwinds, geographic diversification, and a scalable platform. The outlook remains positive, driven by Europe’s decarbonization goals and the company’s disciplined capital allocation. Strategic acquisitions and operational efficiency will likely underpin future performance.

Sources

Company filings, market data

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