investorscraft@gmail.com

Intrinsic ValueVerbund AG (OEWA.DE)

Previous Close62.25
Intrinsic Value
Upside potential
Previous Close
62.25

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

VERBUND AG is a leading Austrian utility company specializing in renewable energy generation, particularly hydropower and wind, alongside electricity transmission and sales. The company operates across four key segments: Renewable Generation, Sales, Grid, and Other Services. Its vertically integrated model spans production, grid management, and international trading, positioning it as a critical player in Austria's energy transition. With Austrian Power Grid AG (APG) managing the national transmission network, VERBUND ensures reliable energy supply while capitalizing on Europe's shift toward decarbonization. The company's focus on renewables aligns with regulatory tailwinds, enhancing its competitive edge in a sector increasingly prioritizing sustainability. VERBUND's diversified operations mitigate risks associated with market volatility, while its strong domestic presence and cross-border trading capabilities provide growth opportunities in Central Europe's evolving energy markets.

Revenue Profitability And Efficiency

In FY 2024, VERBUND reported revenue of €8.24 billion, with net income reaching €1.88 billion, reflecting robust profitability. The company's operating cash flow stood at €3.25 billion, underscoring efficient operations. Capital expenditures of €1.14 billion indicate sustained investment in renewable infrastructure. The diluted EPS of €5.4 highlights strong earnings generation, supported by favorable energy prices and cost discipline.

Earnings Power And Capital Efficiency

VERBUND's earnings power is evident in its high operating cash flow, which funds both dividends and growth initiatives. The company's capital efficiency is demonstrated by its ability to generate significant cash flows while maintaining a disciplined approach to capex, ensuring sustainable returns. Its focus on low-cost renewable energy enhances margins compared to peers reliant on fossil fuels.

Balance Sheet And Financial Health

VERBUND maintains a solid balance sheet with €795 million in cash and equivalents against total debt of €2.31 billion, reflecting prudent leverage. The company's strong liquidity position supports its dividend policy and growth investments. Its financial health is further reinforced by stable cash flows from regulated grid operations and long-term power contracts.

Growth Trends And Dividend Policy

VERBUND's growth is driven by Europe's energy transition, with investments in hydropower and wind capacity expansion. The company offers a dividend of €2.8 per share, balancing shareholder returns with reinvestment needs. Its commitment to renewables positions it well for long-term growth amid rising demand for clean energy.

Valuation And Market Expectations

With a market cap of €22.74 billion and a beta of 0.566, VERBUND is viewed as a stable utility with lower volatility. The market likely prices in its renewable focus and regulatory support, though geopolitical and energy price risks remain considerations. Its valuation reflects a premium for sustainability leadership in the utilities sector.

Strategic Advantages And Outlook

VERBUND's strategic advantages include its renewable-heavy portfolio, grid ownership, and integrated model. The outlook is positive, supported by EU decarbonization policies and energy security trends. Challenges include regulatory changes and commodity price fluctuations, but the company's operational resilience and growth initiatives position it favorably.

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