investorscraft@gmail.com

Intrinsic ValueSempra (SREA)

Previous Close$22.50
Intrinsic Value
Upside potential
Previous Close
$22.50

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

Sempra Energy operates as a leading North American energy infrastructure company, primarily engaged in regulated utilities and renewable energy development. Its core revenue model is anchored in stable, rate-regulated operations through subsidiaries like San Diego Gas & Electric (SDG&E) and Southern California Gas Company (SoCalGas), which provide electricity and natural gas to millions of customers. The company also invests in liquefied natural gas (LNG) export facilities and renewable energy projects, positioning itself at the intersection of traditional energy reliability and the transition to cleaner alternatives. Sempra’s diversified portfolio mitigates regulatory and market risks while capitalizing on growing demand for sustainable energy solutions. Its strategic focus on infrastructure expansion, particularly in Texas and Mexico, enhances its competitive edge in high-growth markets. The company’s emphasis on ESG initiatives aligns with broader industry trends, reinforcing its reputation as a forward-thinking utility player.

Revenue Profitability And Efficiency

Sempra reported $13.19 billion in revenue for FY 2024, with net income of $2.86 billion, reflecting a robust 21.7% net margin. Diluted EPS stood at $4.42, supported by efficient cost management and regulated rate structures. Operating cash flow of $4.91 billion underscores strong cash generation, though significant capital expenditures ($8.22 billion) highlight ongoing investments in infrastructure and growth projects.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its regulated utilities, which provide predictable cash flows. Capital efficiency is balanced between high-growth investments (e.g., LNG terminals) and stable utility operations. The $1.44 per share dividend, coupled with reinvestment in infrastructure, demonstrates a disciplined approach to capital allocation.

Balance Sheet And Financial Health

Sempra’s balance sheet shows $1.42 billion in cash against $35.85 billion in total debt, reflecting a leveraged but manageable position typical of capital-intensive utilities. The debt load supports long-term infrastructure investments, with liquidity bolstered by strong operating cash flows.

Growth Trends And Dividend Policy

Growth is fueled by renewable energy and LNG expansion, with dividends growing steadily. The current yield aligns with industry peers, appealing to income-focused investors. Future dividend hikes will likely track earnings growth and regulatory approvals.

Valuation And Market Expectations

The market values Sempra as a hybrid utility-infrastructure play, with premiums for its growth initiatives. Valuation metrics likely reflect expectations for regulated returns and LNG demand growth, though regulatory risks persist.

Strategic Advantages And Outlook

Sempra’s dual focus on regulated utilities and energy infrastructure provides resilience and growth optionality. Its LNG projects, like Port Arthur, position it for global demand shifts. Regulatory support for clean energy investments further strengthens its long-term outlook.

Sources

Company filings (10-K), investor presentations

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