investorscraft@gmail.com

Intrinsic ValueRWE AG (RWE.SW)

Previous CloseCHF24.87
Intrinsic Value
Upside potential
Previous Close
CHF24.87

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 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 revenue model is anchored in electricity generation, energy trading, and infrastructure operations, serving commercial, industrial, and corporate clients. 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, and hydroelectric power. The company’s integrated approach—combining generation, trading, and storage—enhances its resilience in volatile energy markets. RWE’s market position is reinforced by its scale, technological capabilities, and regulatory expertise, making it a key player in Europe’s decarbonization efforts. Its legacy in conventional energy provides cash flow stability, while its aggressive investments in renewables align with long-term sustainability trends.

Revenue Profitability And Efficiency

In FY 2021, RWE reported revenue of CHF 24.53 billion, with net income of CHF 832 million, reflecting a diluted EPS of CHF 1.35. Operating cash flow was robust at CHF 7.27 billion, supported by efficient operations and diversified revenue streams. Capital expenditures totaled CHF 3.69 billion, underscoring the company’s commitment to expanding its renewable energy infrastructure. The balance between profitability and reinvestment highlights RWE’s disciplined financial management.

Earnings Power And Capital Efficiency

RWE’s earnings power is driven by its diversified energy mix and trading activities, which mitigate sector-specific risks. The company’s operating cash flow of CHF 7.27 billion demonstrates strong capital efficiency, enabling sustained investments in growth areas like offshore wind and solar. Despite higher capex, RWE maintains a solid cash position (CHF 5.83 billion), ensuring flexibility for strategic initiatives and debt management.

Balance Sheet And Financial Health

RWE’s balance sheet reflects a prudent financial structure, with total debt of CHF 12.11 billion offset by CHF 5.83 billion in cash and equivalents. The company’s leverage is manageable, supported by stable cash flows from its conventional and renewable segments. Its liquidity position and access to capital markets provide resilience against market volatility, ensuring operational and financial stability.

Growth Trends And Dividend Policy

RWE is pivoting toward renewables, with significant investments in wind and solar capacity. The company paid a dividend of CHF 35.93 per share in FY 2021, signaling confidence in its cash flow generation. Growth is expected to be driven by renewable expansion and energy transition opportunities, though dividend sustainability will depend on balancing reinvestment needs with shareholder returns.

Valuation And Market Expectations

RWE’s valuation reflects its dual role as a legacy utility and a renewable energy leader. Market expectations are anchored in its ability to execute its energy transition strategy while maintaining profitability. The stock’s performance will likely hinge on renewable project execution, regulatory support, and energy price trends.

Strategic Advantages And Outlook

RWE’s strategic advantages include its scale, diversified energy portfolio, and expertise in renewables. The company is well-positioned to benefit from Europe’s decarbonization policies and growing demand for clean energy. Near-term challenges include energy market volatility and regulatory risks, but its long-term outlook remains positive given its alignment with global sustainability trends.

Sources

Company filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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