investorscraft@gmail.com

Intrinsic ValueMVV Energie AG (MVV1.DE)

Previous Close31.30
Intrinsic Value
Upside potential
Previous Close
31.30

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

MVV Energie AG is a diversified German utility company operating across electricity, heating, gas, and water markets. Its business is structured into five segments: Customer Solutions, New Energies, Supply Reliability, Strategic Investments, and Other Activities. The company serves a broad customer base, including industrial, retail, and private households, leveraging its extensive grid infrastructure spanning 19,300 kilometers. MVV Energie has strategically positioned itself in renewable energy, operating biomass, biogas, and wind power plants, alongside conventional energy generation. This dual focus on traditional and sustainable energy sources allows it to balance regulatory demands and market opportunities in Germany's evolving energy landscape. The company’s integrated model—combining generation, distribution, and retail—provides resilience against sector volatility while capitalizing on the transition toward decarbonization. Its subsidiary-driven structure, including MVV Verkehr AG, further strengthens its regional market presence and operational flexibility.

Revenue Profitability And Efficiency

MVV Energie reported revenue of €6.33 billion for FY 2024, with net income of €183 million, reflecting a stable but modest margin in the regulated utility sector. Operating cash flow stood at €498 million, though capital expenditures of €412 million indicate ongoing investments in infrastructure and renewables. The company’s asset-heavy model demands disciplined capital allocation, yet its diversified revenue streams mitigate concentration risks.

Earnings Power And Capital Efficiency

Diluted EPS of €2.78 underscores MVV Energie’s ability to generate consistent earnings despite sector headwinds. The company’s capital efficiency is tempered by high debt levels (€1.71 billion), though its €779 million cash reserve provides liquidity. Its focus on renewable projects aligns with long-term earnings sustainability, albeit with upfront cost pressures.

Balance Sheet And Financial Health

MVV Energie’s balance sheet reflects a utility-typical debt load (€1.71 billion), offset by robust cash holdings (€779 million). The debt-to-equity ratio suggests moderate leverage, while its regulated asset base ensures predictable cash flows. However, rising interest rates could pressure financing costs for ongoing green energy investments.

Growth Trends And Dividend Policy

The company’s growth is tied to Germany’s energy transition, with renewables and grid modernization driving capex. A dividend of €1.25 per share signals commitment to shareholder returns, though payout ratios remain conservative to fund expansion. Customer Solutions and New Energies segments are key growth drivers.

Valuation And Market Expectations

At a market cap of €1.94 billion and a beta of 0.059, MVV Energie trades as a low-volatility utility stock. Its valuation reflects steady cash flows but limited upside without accelerated renewable adoption or regulatory tailwinds. Investors likely price in gradual execution of its energy transition strategy.

Strategic Advantages And Outlook

MVV Energie’s integrated model and renewable investments position it well for Germany’s decarbonization goals. Regulatory support for grid upgrades and biogas could bolster margins, while competition in retail energy remains a challenge. The outlook hinges on balancing capex with profitability in a transitioning market.

Sources

Company filings, Deutsche Börse 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