investorscraft@gmail.com

Intrinsic ValueSpruce Power Holding Corporation (SPRU)

Previous Close$5.68
Intrinsic Value
Upside potential
Previous Close
$5.68

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

Spruce Power Holding Corporation operates in the renewable energy sector, specializing in distributed solar power assets and energy services. The company primarily generates revenue through long-term contracts, including power purchase agreements (PPAs) and leases, which provide predictable cash flows from residential and commercial solar installations. Its business model focuses on acquiring and managing existing solar portfolios, leveraging operational expertise to maximize energy output and customer retention. Spruce Power competes in a fragmented but growing market, where scale and operational efficiency are critical differentiators. The company’s positioning is bolstered by its focus on underserved residential solar markets, offering homeowners affordable and sustainable energy solutions. As the demand for clean energy rises, Spruce Power aims to capitalize on regulatory tailwinds and increasing consumer adoption of solar technology. However, it faces competition from larger players and must navigate evolving energy policies and financing challenges to sustain growth.

Revenue Profitability And Efficiency

In FY 2024, Spruce Power reported revenue of $82.1 million, reflecting its core solar asset operations. However, the company posted a net loss of $70.5 million, with diluted EPS of -$3.82, indicating significant profitability challenges. Operating cash flow was negative at $41.8 million, while capital expenditures were minimal at $354,000, suggesting constrained reinvestment capacity. These metrics highlight inefficiencies in converting revenue to sustainable earnings.

Earnings Power And Capital Efficiency

Spruce Power’s negative earnings and cash flow underscore weak capital efficiency, with high debt levels exacerbating financial strain. The company’s ability to generate positive returns on its solar assets remains uncertain, given its current cost structure and operational hurdles. Improving asset utilization and reducing financing costs will be critical to enhancing earnings power in the competitive renewable energy landscape.

Balance Sheet And Financial Health

Spruce Power’s balance sheet shows $72.8 million in cash and equivalents against $711.1 million in total debt, indicating a leveraged position. The high debt burden raises concerns about liquidity and refinancing risks, particularly given negative cash flows. While the company’s solar assets provide collateral, its financial health depends on stabilizing operations and managing debt obligations effectively.

Growth Trends And Dividend Policy

Spruce Power’s growth is tied to expanding its solar portfolio, but recent financial performance suggests challenges in scaling profitably. The company does not pay dividends, reinvesting limited cash flows into operations. Future growth will hinge on securing cost-effective financing and improving operational margins to support asset acquisitions and maintenance.

Valuation And Market Expectations

The market likely discounts Spruce Power’s valuation due to its losses and high leverage. Investors may await signs of operational turnaround or debt restructuring before assigning higher value. The stock’s performance will depend on execution in solar asset management and broader renewable energy sector trends.

Strategic Advantages And Outlook

Spruce Power’s focus on residential solar and long-term contracts provides revenue stability, but execution risks remain. Strategic advantages include niche market positioning and regulatory support for renewables. The outlook is cautious, with success contingent on improving profitability, managing debt, and capitalizing on energy transition opportunities.

Sources

Company filings, CIK 0001772720

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