investorscraft@gmail.com

Intrinsic ValueIberdrola, S.A. (IBE1.DE)

Previous Close19.05
Intrinsic Value
Upside potential
Previous Close
19.05

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

Iberdrola, S.A. is a global leader in the diversified utilities sector, specializing in renewable energy generation, transmission, and distribution. The company operates across Spain and international markets, leveraging a diversified portfolio that includes onshore and offshore wind, hydro, solar, and gas-fired power. With 58,320 MW of installed capacity—65% of which is renewable—Iberdrola is a key player in the transition to clean energy. Its vertically integrated model spans wholesale electricity markets, green hydrogen projects, and retail energy services, serving over 36 million customers. The company’s strategic focus on decarbonization and grid modernization positions it as a frontrunner in Europe’s energy transition. Iberdrola’s investments in battery storage, electric vehicle infrastructure, and industrial green hydrogen further solidify its competitive edge in high-growth segments. Its strong market presence in Spain, the UK, the US, and Latin America provides geographic diversification, mitigating regulatory and demand risks.

Revenue Profitability And Efficiency

In FY 2024, Iberdrola reported revenue of €44.7 billion, supported by stable regulated operations and volatile wholesale markets. Net income stood at €5.6 billion, reflecting robust operational efficiency despite high capital expenditures. Operating cash flow of €11.9 billion underscores the company’s ability to generate liquidity, though significant reinvestment in renewables (€8.4 billion in capex) tempers near-term free cash flow. The diluted EPS of €0.84 aligns with its growth-oriented yet capital-intensive strategy.

Earnings Power And Capital Efficiency

Iberdrola’s earnings are underpinned by a mix of regulated and liberalized activities, providing stability and growth optionality. The renewable energy segment drives margin expansion, while legacy gas and nuclear assets ensure base-load reliability. Capital efficiency is moderated by high reinvestment needs, but the company’s disciplined approach to project returns (e.g., offshore wind and grid upgrades) supports long-term value creation.

Balance Sheet And Financial Health

The company maintains a solid but leveraged balance sheet, with total debt of €57.7 billion against €4.1 billion in cash. Its investment-grade credit rating and access to green financing mitigate refinancing risks. Debt levels are sustainable given predictable cash flows from regulated assets, though rising interest rates could pressure leverage metrics.

Growth Trends And Dividend Policy

Iberdrola targets mid-single-digit annual growth in renewables capacity and EBITDA, backed by a €47 billion 2023–2025 investment plan. The dividend payout (€0.64 per share) reflects a ~4% yield, balancing shareholder returns with growth reinvestment. Future dividend growth is likely tied to earnings expansion and regulatory clarity in key markets.

Valuation And Market Expectations

At a €102.6 billion market cap, Iberdrola trades at a premium to peers, reflecting its renewable leadership and growth pipeline. The beta of 0.664 indicates lower volatility versus the broader market, typical for regulated utilities. Investors price in steady earnings growth and policy tailwinds from Europe’s energy transition.

Strategic Advantages And Outlook

Iberdrola’s first-mover advantage in renewables, integrated grid assets, and geopolitical diversification position it well for structural demand growth. Near-term challenges include supply chain bottlenecks and regulatory uncertainty, but its pivot to green hydrogen and storage could unlock new revenue streams. The company remains a core holding for investors seeking exposure to the global energy transition.

Sources

Company filings, Bloomberg, investor presentations

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