investorscraft@gmail.com

Intrinsic ValueTennessee Valley Authority PARRS D 2028 (TVC)

Previous Close$24.36
Intrinsic Value
Upside potential
Previous Close
$24.36

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

The Tennessee Valley Authority (TVA) is a federally owned corporation operating as a major electricity provider across the southeastern United States. TVA generates, transmits, and sells power to local utilities, industries, and government agencies, leveraging a diversified energy mix that includes hydroelectric, nuclear, coal, and natural gas. As a public power entity, it operates under a unique mandate to balance affordability, reliability, and environmental stewardship, serving over 10 million people in a seven-state region. TVA’s market position is reinforced by its monopoly-like status in its service territory, though it faces regulatory oversight and competition from renewable energy trends. Its revenue model is anchored in long-term power contracts, ensuring stable cash flows while maintaining low-cost advantages. The corporation also invests in grid modernization and sustainability initiatives, aligning with broader energy transition goals while upholding its public service mission.

Revenue Profitability And Efficiency

TVA reported revenue of $12.3 billion for FY 2024, with net income of $1.14 billion, reflecting robust operational performance. Diluted EPS stood at $2,161.90, though the absence of operating cash flow data limits deeper efficiency analysis. Capital expenditures were modest at $12 million, suggesting disciplined investment relative to its asset base. The lack of cash reserves highlights reliance on debt financing, but profitability metrics indicate effective cost management.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its substantial net income, supported by a regulated revenue model. However, the absence of operating cash flow figures precludes a full assessment of capital efficiency. TVA’s debt-heavy structure ($934 million in total debt) suggests leverage-driven growth, though its public mandate may mitigate typical solvency risks. Further clarity on ROIC or asset turnover would enhance this analysis.

Balance Sheet And Financial Health

TVA’s balance sheet shows no cash reserves and $934 million in total debt, indicating reliance on external financing. The lack of liquidity metrics raises questions about short-term flexibility, but its federal backing likely reduces default risk. Shareholder equity is not disclosed, limiting a full health assessment. Debt levels appear manageable given stable profitability, though detailed leverage ratios are unavailable.

Growth Trends And Dividend Policy

Growth trends are unclear without historical comparisons, but the dividend payout of $0.53 per share suggests a modest return policy. TVA’s focus on infrastructure and renewables may drive long-term expansion, though its public-service role prioritizes stability over aggressive growth. Dividend sustainability hinges on consistent profitability and regulatory support.

Valuation And Market Expectations

Valuation insights are limited without market cap or peer comparisons. The high EPS suggests strong earnings relative to shares outstanding, but the absence of cash flow data complicates discounted cash flow analysis. Investors likely value TVA for its defensive profile and steady income, though its federal ties may constrain upside.

Strategic Advantages And Outlook

TVA’s strategic advantages include its monopoly-like position, diversified energy portfolio, and federal support. Its outlook is tied to energy policy shifts and grid modernization efforts. While regulatory oversight limits agility, its public mandate ensures long-term relevance. Challenges include decarbonization pressures and aging infrastructure, but TVA’s scale and mission provide resilience.

Sources

TVA FY 2024 financial data (CIK: 0001376986)

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