investorscraft@gmail.com

Intrinsic ValueNeoen S.A. (NEOEN.PA)

Previous Close39.00
Intrinsic Value
Upside potential
Previous Close
39.00

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

Neoen S.A. is a leading independent renewable energy producer specializing in solar, wind, and energy storage solutions across multiple geographies, including Europe, the Americas, Africa, and Australia. The company operates a vertically integrated model, handling everything from project development and financing to construction and long-term operations. This approach ensures control over asset quality and revenue stability through long-term power purchase agreements (PPAs) with utilities and corporate off-takers. Neoen’s diversified portfolio mitigates regional risks while capitalizing on global decarbonization trends. The company’s strategic focus on high-growth markets, such as Australia and France, strengthens its competitive positioning in the renewable utilities sector. With backing from its parent company, Impala SAS, Neoen benefits from financial stability and access to capital for expansion. Its emphasis on energy storage further differentiates it, addressing grid stability challenges and enhancing revenue potential in volatile energy markets.

Revenue Profitability And Efficiency

Neoen reported revenue of €533 million, reflecting steady growth in its renewable energy portfolio. However, net income stood at €19 million, indicating thin margins due to high capital expenditures and financing costs. Operating cash flow of €337.7 million demonstrates strong underlying cash generation, though significant reinvestment (€1.47 billion in capex) underscores the capital-intensive nature of the business. The company’s efficiency metrics are influenced by project ramp-up phases and PPA structures.

Earnings Power And Capital Efficiency

Neoen’s diluted EPS of €0.08 reflects modest earnings power, constrained by debt servicing and expansion costs. The company’s capital efficiency is weighed down by high leverage (€4.86 billion total debt), though its operating cash flow covers interest obligations. Long-term PPAs provide predictable cash flows, but returns on invested capital remain subdued until projects reach full operational maturity.

Balance Sheet And Financial Health

Neoen’s balance sheet shows €521.8 million in cash against €4.86 billion in total debt, indicating leveraged growth. The high debt load is typical for infrastructure-heavy renewable firms but requires careful management of refinancing risks. Liquidity appears adequate, supported by operating cash flows and Impala SAS’s backing, though further equity injections may be needed to sustain expansion.

Growth Trends And Dividend Policy

Neoen’s growth is driven by capacity additions in solar, wind, and storage, with a focus on markets like Australia and Europe. The company pays a €0.15 dividend per share, signaling confidence in cash flow stability but limiting reinvestment flexibility. Future growth hinges on securing new PPAs and optimizing existing assets.

Valuation And Market Expectations

With a market cap of €6.32 billion, Neoen trades at a premium reflective of its growth potential in renewables. A beta of 0.919 suggests lower volatility than the broader market, aligning with its utility-like cash flows. Investors likely price in long-term regulatory tailwinds and energy transition demand.

Strategic Advantages And Outlook

Neoen’s strategic advantages include geographic diversification, vertical integration, and a focus on storage solutions. The outlook remains positive, supported by global decarbonization policies, though execution risks (permitting, financing) and interest rate sensitivity could weigh on margins. The company is well-positioned to capitalize on the energy transition but must balance growth with deleveraging.

Sources

Company filings, market 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