investorscraft@gmail.com

Intrinsic ValueTransAlta Renewables Inc. (RNW.TO)

Previous Close$12.48
Intrinsic Value
Upside potential
Previous Close
$12.48

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

TransAlta Renewables Inc. operates as a key player in the renewable utilities sector, specializing in the development, ownership, and operation of diverse renewable power generation assets. The company’s portfolio spans wind, hydroelectric, natural gas, solar, and battery storage projects across Canada, the U.S., and Australia, totaling 2,968 MW of net capacity. Its revenue model is anchored in long-term power purchase agreements (PPAs) and regulated contracts, ensuring stable cash flows. As a subsidiary of TransAlta Corporation, it benefits from strategic synergies while maintaining a distinct focus on clean energy. The company’s diversified geographic and technological footprint mitigates regional risks and positions it competitively in the transition toward decarbonization. Its market position is reinforced by operational scale, regulatory tailwinds, and growing demand for renewable power, though it faces competition from larger integrated utilities and independent power producers.

Revenue Profitability And Efficiency

In FY 2022, TransAlta Renewables reported revenue of CAD 560 million, with net income of CAD 74 million, reflecting a net margin of approximately 13.2%. Operating cash flow stood at CAD 257 million, underscoring robust cash generation capabilities. Capital expenditures of CAD 118 million were directed toward maintaining and expanding its renewable asset base, aligning with its growth strategy in sustainable energy infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD 0.28 demonstrates modest earnings power, supported by contracted revenue streams. Its capital efficiency is evident in its ability to generate operating cash flow nearly 2.2x its net income, highlighting effective asset utilization. However, reliance on PPAs and regulatory frameworks introduces exposure to recontracting risks and tariff adjustments over time.

Balance Sheet And Financial Health

TransAlta Renewables maintains a balanced financial structure, with CAD 89 million in cash and equivalents against total debt of CAD 790 million. The debt level appears manageable given its stable cash flows, though leverage metrics should be monitored amid rising interest rates. Its asset-heavy model requires sustained capital investments, as reflected in its negative free cash flow after capex.

Growth Trends And Dividend Policy

The company’s growth is tied to expanding its renewable portfolio, with a focus on wind and solar projects. Its dividend payout of CAD 0.94 per share signals a commitment to shareholder returns, though the sustainability depends on stable cash flows and disciplined reinvestment. Regulatory support for renewables and decarbonization trends provide tailwinds for long-term expansion.

Valuation And Market Expectations

With a market cap of CAD 3.33 billion and a beta of 0.74, the stock is perceived as relatively low-risk within the utilities sector. The valuation reflects investor confidence in its contracted revenue model and renewable energy exposure, though growth premiums may be tempered by execution risks and capital intensity.

Strategic Advantages And Outlook

TransAlta Renewables benefits from its diversified asset base, geographic reach, and alignment with global decarbonization goals. Strategic advantages include operational expertise and parent-company synergies. Near-term challenges include navigating regulatory changes and cost inflation, but long-term prospects remain favorable given the structural shift toward renewables.

Sources

Company filings, TSX disclosures, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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