investorscraft@gmail.com

Intrinsic ValuePNE AG (PNE3.DE)

Previous Close9.89
Intrinsic Value
Upside potential
Previous Close
9.89

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

PNE AG operates as a key player in the renewable energy sector, specializing in the development, construction, and operation of wind and photovoltaic (PV) farms across Germany and internationally. The company’s core revenue model revolves around project development, including the sale of completed wind and solar farms, as well as long-term income from technical and commercial operations management services. PNE AG distinguishes itself through its hybrid solutions, combining wind and PV technologies to optimize energy output and grid stability. The company’s market position is strengthened by its strong brand recognition under the PNE and WKN names, along with its expertise in both onshore and offshore wind projects. As the global transition to renewable energy accelerates, PNE AG is well-positioned to capitalize on growing demand for sustainable power solutions, supported by favorable regulatory frameworks and increasing corporate commitments to decarbonization.

Revenue Profitability And Efficiency

PNE AG reported revenue of €210.4 million for the latest fiscal period, reflecting its active project pipeline. However, the company posted a net loss of €13.4 million, with diluted EPS at -€0.18, indicating challenges in translating top-line growth into profitability. Operating cash flow was negative at €176.6 million, partly due to high capital expenditures of €34.7 million, underscoring the capital-intensive nature of renewable energy development.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight operational inefficiencies or timing-related costs in project execution. Capital expenditures remain significant as PNE AG invests in expanding its renewable energy portfolio. The balance between development costs and long-term asset monetization will be critical for improving capital efficiency and achieving sustainable profitability.

Balance Sheet And Financial Health

PNE AG maintains a solid liquidity position with €91.6 million in cash and equivalents, though total debt stands at €893.2 million, reflecting leveraged growth strategies. The debt load may constrain financial flexibility, but the company’s asset-backed projects provide collateral value. Investors should monitor debt servicing capabilities amid fluctuating energy prices and regulatory changes.

Growth Trends And Dividend Policy

Despite recent losses, PNE AG continues to expand its renewable energy portfolio, aligning with global decarbonization trends. The company pays a modest dividend of €0.04 per share, signaling a commitment to shareholder returns while prioritizing reinvestment for growth. Future performance will hinge on successful project execution and scalability in key markets.

Valuation And Market Expectations

With a market capitalization of approximately €1.15 billion, PNE AG trades at a premium reflective of its growth potential in the renewable sector. The low beta of 0.481 suggests relative stability compared to broader markets, though investor sentiment remains cautious due to profitability challenges. Valuation multiples will likely hinge on future earnings visibility and project pipeline strength.

Strategic Advantages And Outlook

PNE AG benefits from its first-mover expertise in wind and hybrid energy solutions, supported by a robust development pipeline. Regulatory tailwinds and increasing renewable adoption bolster long-term prospects. However, execution risks and capital discipline will be pivotal in converting opportunities into sustained profitability. The company’s ability to innovate and adapt to market dynamics will determine its competitive edge.

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