Previous Close | $22.73 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
RGC Resources, Inc. operates as a regulated natural gas utility, primarily serving residential, commercial, and industrial customers in Virginia. The company generates revenue through the distribution and sale of natural gas, with tariffs approved by state regulators ensuring stable cash flows. Its core operations focus on infrastructure reliability, customer service, and compliance with environmental standards, positioning it as a dependable regional provider in a highly regulated industry. RGC Resources maintains a niche but resilient market presence, benefiting from consistent demand for natural gas in its service territories. The company’s strategic emphasis on system upgrades and regulatory partnerships underscores its commitment to long-term sustainability. While competition from alternative energy sources poses a moderate risk, RGC’s entrenched position and regulatory framework provide a defensive moat against market volatility.
In FY 2024, RGC Resources reported revenue of $84.6 million and net income of $11.8 million, reflecting a net margin of approximately 13.9%. Diluted EPS stood at $1.16, indicating efficient earnings conversion. Operating cash flow of $17.4 million was offset by capital expenditures of $22.1 million, highlighting ongoing investments in infrastructure. The company’s regulated model ensures predictable revenue streams, though capex demands weigh on short-term cash generation.
RGC Resources demonstrates moderate earnings power, with ROE likely constrained by its capital-intensive utility model. The $148.6 million in total debt suggests leveraged operations, typical for utilities funding infrastructure projects. However, the stable cash flow from operations supports debt servicing. The company’s ability to maintain profitability amid regulatory constraints underscores its disciplined cost management and tariff structures.
The balance sheet shows $0.9 million in cash against $148.6 million in total debt, indicating reliance on external financing. Debt levels are manageable given the utility’s asset-backed nature and regulated cash flows. Shareholders’ equity remains supportive, but the high debt-to-equity ratio warrants monitoring, especially in rising interest rate environments. Liquidity is adequate, with operating cash flow covering near-term obligations.
Growth is likely tied to rate base expansions and regulatory approvals, with limited organic upside. The $0.815 annual dividend per share implies a payout ratio of ~70%, aligning with industry norms for stable income. Dividend sustainability appears robust, backed by predictable earnings, though capex needs may limit aggressive increases. The company’s focus on infrastructure modernization could drive gradual long-term growth.
Trading at a P/E multiple derived from $1.16 EPS, the stock likely reflects market expectations of steady, low-growth utility performance. Investors may prize its dividend yield and defensive profile, though valuation premiums are unlikely given the constrained growth outlook. Regulatory outcomes and energy transition risks remain key valuation drivers.
RGC’s primary advantage lies in its regulated monopoly status, insulating it from competitive pressures. The company’s focus on system reliability and regulatory compliance positions it well for gradual tariff adjustments. Long-term risks include energy transition headwinds, but its essential service role and infrastructure investments provide a stable foundation. Management’s disciplined capital allocation should support continued dividend reliability.
Company 10-K filings, CIK 0001069533
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |