investorscraft@gmail.com

Intrinsic ValueNeste Oyj (NEF.DE)

Previous Close48.41
Intrinsic Value
Upside potential
Previous Close
48.41

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

Neste Oyj operates as a leader in renewable and conventional oil products, with a strong focus on sustainability-driven energy solutions. The company’s core segments—Renewable Products, Oil Products, Marketing & Services, and Others—cater to diverse markets, including wholesale fuel distributors, petrochemical firms, and retail consumers. Its renewable diesel and jet fuel offerings position it at the forefront of the energy transition, leveraging proprietary technology to serve global demand for low-carbon alternatives. Neste’s integrated model combines refining, distribution, and direct sales, supported by a network of 947 service stations across Europe. The company’s strategic emphasis on renewable raw materials for bioplastics and chemicals further diversifies its revenue streams, aligning with circular economy principles. Despite operating in the competitive oil and gas sector, Neste differentiates itself through innovation, regulatory tailwinds for renewables, and a vertically optimized supply chain. Its market leadership in the Nordics and expanding footprint in North America underscore its scalability and resilience.

Revenue Profitability And Efficiency

Neste reported revenue of €20.6 billion for the period, though net income stood at a loss of €95 million, reflecting margin pressures in its Oil Products segment and transitional costs in renewables. Operating cash flow of €1.18 billion indicates robust liquidity generation, but capital expenditures of €1.53 billion highlight heavy reinvestment needs. The diluted EPS of -€0.13 signals short-term profitability challenges amid strategic shifts.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS suggest subdued near-term earnings power, likely due to volatile feedstock costs and renewable energy expansion costs. However, its €955 million cash position and €5.15 billion debt load imply manageable leverage, with operating cash flow covering interest obligations. Capital efficiency is strained by high capex, but long-term returns may improve as renewable capacity scales.

Balance Sheet And Financial Health

Neste’s balance sheet shows moderate leverage, with total debt of €5.15 billion against cash reserves of €955 million. The net debt position is elevated but sustainable given €1.18 billion in operating cash flow. Liquidity appears adequate, though capex-heavy commitments could pressure free cash flow in the near term. No dividends were paid, preserving capital for growth initiatives.

Growth Trends And Dividend Policy

Growth is driven by renewable fuel demand, with expansion into aviation biofuels and bioplastics raw materials. The absence of dividends reflects a reinvestment strategy, prioritizing capacity upgrades and R&D. Volatility in traditional oil markets may offset renewable gains, but regulatory support for low-carbon fuels provides a structural tailwind.

Valuation And Market Expectations

At a €37.2 billion market cap, Neste trades at a premium to conventional refiners, reflecting its renewable growth narrative. The beta of 0.89 suggests lower volatility than peers, but negative earnings and high capex may temper near-term valuation upside. Investors likely price in long-term renewable profitability and market share gains.

Strategic Advantages And Outlook

Neste’s competitive edge lies in its first-mover renewable technology, regulatory alignment, and integrated supply chain. Challenges include oil market cyclicality and execution risks in scaling renewables. The outlook hinges on renewable adoption rates, with 2024 likely a transitional year. Strategic partnerships and feedstock diversification could enhance resilience.

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