investorscraft@gmail.com

Intrinsic ValueInnergex Renewable Energy Inc. (INE.TO)

Previous Close$13.74
Intrinsic Value
Upside potential
Previous Close
$13.74

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

Innergex Renewable Energy Inc. is a leading independent renewable power producer with a diversified portfolio across hydroelectric, wind, and solar energy. The company operates in Canada, the U.S., France, and Chile, leveraging long-term power purchase agreements (PPAs) to ensure stable revenue streams. Its 80 operational facilities, totaling 3,101 MW of net installed capacity, underscore its scale in the renewable utilities sector. Innergex’s vertically integrated model—spanning development, ownership, and operation—positions it competitively in markets transitioning toward decarbonization. The company’s geographic and technological diversification mitigates regional risks while capitalizing on global demand for clean energy. With a focus on organic growth and strategic acquisitions, Innergex targets high-return projects, particularly in energy storage, to align with grid modernization trends. Its established presence in mature markets (e.g., Quebec) and expansion into emerging regions (e.g., Chile) reflect a balanced growth strategy. As regulatory tailwinds and corporate decarbonization pledges drive demand, Innergex’s operational expertise and pipeline of development projects reinforce its position as a mid-tier renewable IPP with scalability.

Revenue Profitability And Efficiency

Innergex reported revenue of CAD 952.5 million for the period, supported by stable PPA-backed cash flows. Net income stood at CAD 15.9 million, with diluted EPS of CAD 0.05, reflecting modest profitability amid high interest expenses. Operating cash flow of CAD 292.2 million demonstrates core earnings strength, though capital expenditures (CAD -431.6 million) highlight ongoing reinvestment needs. The company’s asset-heavy model necessitates disciplined cost management to preserve margins.

Earnings Power And Capital Efficiency

Innergex’s earnings are underpinned by contracted revenues, with ~90% of generation under long-term PPAs, ensuring predictable cash flows. However, elevated leverage (total debt: CAD 6.86 billion) and interest costs weigh on net earnings. ROIC metrics are tempered by high capital intensity, though the renewable sector’s low variable costs support operating leverage as capacity scales.

Balance Sheet And Financial Health

The balance sheet reflects a leveraged structure, with total debt of CAD 6.86 billion against cash reserves of CAD 181.3 million. Debt covenants and refinancing risks are mitigated by project finance structures and investment-grade counterparties. Innergex maintains liquidity through undrawn credit facilities, but its debt-to-equity ratio warrants monitoring given rising interest rates.

Growth Trends And Dividend Policy

Growth is driven by organic project development (e.g., storage additions) and accretive acquisitions, targeting IRR thresholds above weighted average cost of capital. The dividend (CAD 0.36/share) offers a ~4% yield, supported by payout ratios aligned with FFO. Future increases will likely hinge on portfolio expansion and deleveraging progress.

Valuation And Market Expectations

At a market cap of CAD 2.78 billion, Innergex trades at ~2.9x revenue, reflecting premium pricing for renewable assets. The low beta (0.40) indicates defensive positioning, though valuation multiples are sensitive to rate movements and PPA recontracting risks. Investors price in long-term growth from energy transition tailwinds.

Strategic Advantages And Outlook

Innergex benefits from regulatory support for renewables, geographic diversification, and a proven development track record. Near-term headwinds include financing costs and integration risks, but its pipeline (e.g., storage, international projects) aligns with global decarbonization trends. Execution on cost optimization and leverage reduction will be critical to unlocking equity upside.

Sources

Company filings (10-K, investor presentations), 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