investorscraft@gmail.com

Intrinsic ValueRWE AG (RWE.DE)

Previous Close53.52
Intrinsic Value
Upside potential
Previous Close
53.52

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

RWE AG is a leading European energy company with a diversified portfolio spanning renewable and conventional power generation. The company operates across five key segments: Offshore Wind, Onshore Wind/Solar, Hydro/Biomass/Gas, Supply & Trading, and Coal/Nuclear. RWE’s core revenue model is built on electricity generation, energy trading, and storage solutions, serving commercial, industrial, and corporate customers. With a strong foothold in Europe and the U.S., RWE is strategically positioned to capitalize on the global transition to renewable energy, leveraging its expertise in wind, solar, hydro, and biomass technologies. The company’s integrated approach, combining conventional and renewable assets, provides resilience against market volatility while aligning with regulatory shifts toward decarbonization. RWE’s market position is reinforced by its scale, operational efficiency, and active participation in energy trading, making it a key player in Europe’s evolving energy landscape.

Revenue Profitability And Efficiency

RWE reported revenue of €24.2 billion in the latest fiscal year, with net income reaching €5.1 billion, reflecting robust profitability. The company’s diluted EPS of €6.91 underscores strong earnings performance. Operating cash flow stood at €6.6 billion, though capital expenditures were high at €9.4 billion, indicative of significant investments in renewable energy infrastructure and grid modernization.

Earnings Power And Capital Efficiency

RWE demonstrates solid earnings power, supported by its diversified energy mix and trading operations. The company’s capital efficiency is evident in its ability to generate substantial cash flows despite heavy capex, though reinvestment in renewables may pressure short-term returns. Its focus on high-growth segments like offshore wind and solar positions it for long-term value creation.

Balance Sheet And Financial Health

RWE maintains a balanced financial structure, with €5.1 billion in cash and equivalents against €15.8 billion in total debt. The company’s liquidity position is healthy, supported by strong operating cash flows. While leverage is moderate, ongoing investments in renewables may require careful debt management to maintain financial flexibility.

Growth Trends And Dividend Policy

RWE is prioritizing growth in renewables, with significant capex directed toward wind and solar projects. The company offers a dividend of €1.1 per share, reflecting a commitment to shareholder returns while reinvesting in expansion. Its growth trajectory is aligned with Europe’s energy transition, though dividend growth may be tempered by reinvestment needs.

Valuation And Market Expectations

With a market cap of €24.1 billion and a beta of 0.66, RWE is viewed as a relatively stable utility play with growth potential. Investors likely price in its renewable energy transition, though valuation multiples may reflect near-term capex pressures. The stock’s low beta suggests resilience to broader market volatility.

Strategic Advantages And Outlook

RWE’s strategic advantages include its diversified energy portfolio, scale in renewables, and integrated trading operations. The company is well-positioned to benefit from Europe’s decarbonization push, though regulatory and commodity price risks remain. Its outlook is positive, driven by renewable investments and operational efficiency, but execution and funding will be critical to long-term success.

Sources

Company filings, Bloomberg

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