investorscraft@gmail.com

Intrinsic ValueEngie S.A. (GZF.DE)

Previous Close25.14
Intrinsic Value
Upside potential
Previous Close
25.14

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

Engie SA operates as a diversified utility company with a strong focus on renewable energy, gas infrastructure, and energy services. The company is structured into seven segments, including Renewables, Networks, and Energy Solutions, which collectively drive its low-carbon transition strategy. Engie’s revenue model is anchored in long-term contracts for energy supply, infrastructure management, and decentralized energy solutions, serving both retail and industrial clients across Europe and select international markets. As a leader in Europe’s energy transition, Engie leverages its integrated approach—combining renewable generation, grid management, and energy efficiency services—to maintain a competitive edge. The company’s diversified portfolio mitigates exposure to volatile commodity prices while capitalizing on regulatory tailwinds supporting decarbonization. Engie’s market position is reinforced by its scale in gas networks, nuclear operations in France, and growing renewables footprint, positioning it as a critical player in Europe’s energy security and sustainability goals.

Revenue Profitability And Efficiency

Engie reported revenue of €73.8 billion in FY 2024, with net income of €4.1 billion, reflecting a 5.6% net margin. Operating cash flow stood at €13.1 billion, underscoring robust cash generation despite significant capital expenditures of €9.4 billion, primarily directed toward renewables and grid modernization. The company’s efficiency is evident in its ability to balance growth investments with stable profitability.

Earnings Power And Capital Efficiency

Diluted EPS of €1.65 highlights Engie’s earnings resilience, supported by its diversified asset base and regulated infrastructure. The company’s capital allocation prioritizes high-return renewable projects and grid upgrades, with a disciplined approach to debt management. Operating cash flow coverage of capital expenditures remains healthy, ensuring sustainable reinvestment capacity.

Balance Sheet And Financial Health

Engie maintains a solid liquidity position with €16.9 billion in cash and equivalents, against total debt of €52.0 billion. The debt level reflects infrastructure-intensive operations but is mitigated by stable cash flows from regulated assets. The balance sheet supports investment-grade credit metrics, aligning with the company’s long-term infrastructure commitments.

Growth Trends And Dividend Policy

Engie’s growth is driven by renewables expansion and energy transition services, with a dividend payout of €1.48 per share, offering a yield in line with utility peers. The company’s strategy emphasizes decarbonization, with targeted investments in hydrogen and decentralized energy solutions complementing its core operations.

Valuation And Market Expectations

With a market cap of €46.0 billion and a beta of 0.70, Engie trades as a lower-risk utility stock. Investors likely price in steady cash flows from regulated assets and growth optionality in renewables, balanced against energy transition execution risks.

Strategic Advantages And Outlook

Engie’s integrated model and European footprint provide structural advantages in energy transition markets. The outlook remains positive, supported by regulatory frameworks favoring renewables and gas infrastructure, though geopolitical and commodity volatility require active risk management.

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