investorscraft@gmail.com

Intrinsic ValueOPG Power Ventures Plc (OPG.L)

Previous Close£5.40
Intrinsic Value
Upside potential
Previous Close
£5.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

OPG Power Ventures Plc operates as an independent power producer in India, specializing in thermal and solar power generation. The company primarily serves public sector undertakings and heavy industrial clients, leveraging long-term power purchase agreements to ensure stable revenue streams. Its focus on private sector power projects positions it strategically in India's energy market, where demand for reliable electricity remains high amid rapid industrialization and urbanization. OPG's dual emphasis on thermal and solar energy allows it to balance traditional and renewable power generation, catering to diverse client needs while adapting to regulatory shifts toward sustainability. The company's Chennai-based operations provide logistical advantages in serving industrial hubs across southern and western India. Despite competition from state-owned utilities and larger private players, OPG maintains a niche presence by targeting underserved industrial customers with tailored power solutions.

Revenue Profitability And Efficiency

OPG reported revenue of £155.7 million (GBp) for FY2024, with net income of £4.1 million, reflecting a net margin of approximately 2.6%. Operating cash flow stood at £20.8 million, supported by stable power sales, while capital expenditures of £3.6 million suggest moderate reinvestment in existing assets. The company’s ability to convert revenue into cash flow indicates operational efficiency, though margins remain constrained by fuel costs and regulatory frameworks.

Earnings Power And Capital Efficiency

Diluted EPS of 1.02p (GBp) underscores modest earnings power relative to its market cap. The company’s capital efficiency is tempered by debt levels, with total debt of £28.6 million against cash reserves of £11.7 million. Operating cash flow coverage of debt appears manageable, but interest obligations and maintenance capex could limit discretionary investments in growth initiatives.

Balance Sheet And Financial Health

OPG’s balance sheet shows £11.7 million in cash against £28.6 million in total debt, implying a net debt position of £16.9 million. The absence of dividends suggests a conservative liquidity policy, with resources likely allocated to debt servicing or project maintenance. The company’s beta of 0.373 indicates lower volatility compared to broader markets, possibly reflecting its utility-like cash flows.

Growth Trends And Dividend Policy

OPG has not paid dividends, prioritizing capital retention for operational needs or potential expansion. Growth prospects hinge on India’s power demand and the company’s ability to secure new contracts or expand renewable capacity. The lack of recent dividend payouts may deter income-focused investors but aligns with its focus on sustaining cash flow stability in a capital-intensive sector.

Valuation And Market Expectations

With a market cap of £19.8 million (GBp), OPG trades at a low multiple relative to revenue, reflecting investor skepticism about scalability or margin improvement. The subdued beta suggests muted expectations for near-term growth, though regulatory tailwinds in India’s power sector could present upside if operational execution improves.

Strategic Advantages And Outlook

OPG’s strategic advantage lies in its niche focus on industrial power consumers and hybrid thermal-solar portfolio. However, reliance on long-term contracts exposes it to counterparty risks and fuel price volatility. The outlook remains cautious, with potential upside tied to India’s energy transition and OPG’s ability to diversify its client base or expand renewable assets.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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