investorscraft@gmail.com

Intrinsic ValueJersey Electricity plc (JEL.L)

Previous Close£462.00
Intrinsic Value
Upside potential
Previous Close
£462.00

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

Jersey Electricity plc operates as a vertically integrated utility company, specializing in the generation, transmission, and distribution of electricity in Jersey, Channel Islands. The company serves both domestic and commercial customers, offering clean energy solutions to transition away from fossil fuels. Its diversified portfolio includes renewable energy installations, electric vehicle charging infrastructure, and energy-efficient home solutions, positioning it as a key player in Jersey's transition to a low-carbon economy. Beyond core electricity services, the company provides consulting, refrigeration, and retail operations under the Powerhouse brand, enhancing its revenue streams and market reach. Jersey Electricity maintains a strong local monopoly in electricity supply, supported by regulatory frameworks, while expanding into adjacent markets like property management and multi-utility billing software. This dual focus on regulated stability and growth in ancillary services underpins its resilient market position.

Revenue Profitability And Efficiency

In its latest fiscal year, Jersey Electricity reported revenue of £135.7 million, with net income of £11.6 million, reflecting a net margin of approximately 8.6%. Operating cash flow stood at £24.4 million, indicating solid cash generation, though capital expenditures of £18.0 million highlight ongoing investments in infrastructure and renewable energy initiatives. The company’s efficiency metrics are typical for a regulated utility, balancing steady profitability with reinvestment needs.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 38p demonstrates modest but stable earnings power, supported by its regulated operations. With an operating cash flow covering capital expenditures comfortably, Jersey Electricity maintains adequate capital efficiency. Its low beta of 0.145 suggests earnings resilience against market volatility, typical of utility-sector firms with predictable cash flows.

Balance Sheet And Financial Health

Jersey Electricity’s balance sheet reflects prudent financial management, with £49.2 million in cash and equivalents against £34.2 million in total debt. This liquidity position provides flexibility for further investments or dividend commitments. The regulated nature of its core business ensures stable cash flows, reducing leverage risks.

Growth Trends And Dividend Policy

Growth is driven by Jersey’s energy transition, with the company investing in renewables and electrification. A dividend of 20.4p per share signals a commitment to shareholder returns, supported by sustainable payout ratios. However, growth rates are likely to remain moderate, aligned with regulatory frameworks and island-specific demand.

Valuation And Market Expectations

With a market cap of £141.3 million, the company trades at a P/E multiple reflective of its stable, low-growth profile. Investors likely value its defensive characteristics and dividend yield, though limited geographic diversification caps upside potential.

Strategic Advantages And Outlook

Jersey Electricity benefits from its monopoly position and regulatory protections, ensuring steady revenues. Its focus on decarbonization aligns with long-term policy trends, though growth depends on Jersey’s small market size. Strategic expansions into ancillary services may provide incremental upside.

Sources

Company filings, London Stock Exchange 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