investorscraft@gmail.com

Intrinsic Value of RGC Resources, Inc. (RGCO)

Previous Close$22.73
Intrinsic Value
Upside potential
Previous Close
$22.73

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company 10-K filings, CIK 0001069533

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