investorscraft@gmail.com

Intrinsic ValueSevern Trent Plc (SVT.L)

Previous Close£2,928.00
Intrinsic Value
Upside potential
Previous Close
£2,928.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Severn Trent Plc is a leading UK-based water and sewerage utility, operating primarily in England and Wales. The company’s core operations are divided into two segments: Regulated Water and Waste Water, which serves around 4.8 million households and businesses, and Business Services, which focuses on renewable energy generation, land management, and contract services for industrial and municipal clients. As a regulated utility, Severn Trent benefits from stable revenue streams underpinned by long-term regulatory frameworks, ensuring predictable cash flows. Its Business Services segment diversifies revenue by leveraging renewable energy projects, including anaerobic digestion, hydropower, and solar technology, while also providing specialized water and waste management solutions to the UK Ministry of Defense and private developers. The company holds a strong market position in the Midlands and Wales, supported by its infrastructure investments and operational efficiency. Its dual focus on essential utility services and value-added business solutions positions it as a resilient player in the utilities sector, balancing regulatory compliance with growth initiatives.

Revenue Profitability And Efficiency

Severn Trent reported revenue of £2.34 billion for FY 2024, with net income of £140.2 million, reflecting the stable but low-margin nature of regulated utilities. The company’s operating cash flow of £813.3 million underscores its ability to generate consistent liquidity, though significant capital expenditures of £1.17 billion highlight ongoing infrastructure investments. Diluted EPS of 51p indicates modest profitability, typical for the sector.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by regulatory caps on returns, but its diversified Business Services segment provides supplementary income. Capital efficiency is challenged by high infrastructure upkeep costs, yet its renewable energy initiatives and contract services contribute to long-term value creation. Operating cash flow coverage of capital expenditures remains a key focus for sustainable growth.

Balance Sheet And Financial Health

Severn Trent’s balance sheet shows £953.2 million in cash and equivalents against total debt of £8.27 billion, reflecting the capital-intensive nature of the business. The high debt load is typical for utilities but is managed within regulatory frameworks. Liquidity appears adequate, supported by stable cash flows, though leverage remains a consideration for investors.

Growth Trends And Dividend Policy

Growth is driven by regulated asset bases and renewable energy projects, with limited organic expansion due to regulatory constraints. The company maintains a shareholder-friendly dividend policy, with a dividend per share of 118.78p, appealing to income-focused investors. Future growth may hinge on efficiency gains and selective business services expansion.

Valuation And Market Expectations

With a market cap of £8.22 billion and a beta of 0.35, Severn Trent is viewed as a low-volatility defensive stock. Valuation metrics reflect its stable but slow-growth profile, with investors prioritizing dividend yield over capital appreciation. Regulatory outcomes and infrastructure investments will influence future performance.

Strategic Advantages And Outlook

Severn Trent’s strategic advantages include its regulated monopoly position, diversified revenue streams, and commitment to sustainability through renewable energy. The outlook remains stable, with regulatory frameworks ensuring predictable returns. Challenges include balancing capital expenditures with shareholder returns, but the company’s resilient business model supports long-term viability.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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