investorscraft@gmail.com

Intrinsic ValueUniper SE (UN0.DE)

Previous Close35.20
Intrinsic Value
Upside potential
Previous Close
35.20

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

Uniper SE is a diversified energy company operating primarily in Germany, the UK, Sweden, and broader Europe. Its business is structured into three key segments: Green Generation, Flexible Generation, and Greener Commodities. The Green Generation segment focuses on emission-free power production through hydroelectric, nuclear, wind, and solar assets, aligning with Europe's decarbonization goals. Flexible Generation provides essential grid stability via gas, coal, and oil-fired plants, ensuring energy security during transitional phases. The Greener Commodities segment trades natural gas and invests in hydrogen, biomethane, and ammonia infrastructure, positioning Uniper as a critical intermediary in Europe's evolving energy markets. The company leverages its extensive storage and trading capabilities to optimize supply chains, particularly in volatile energy environments. As a subsidiary of UBG Uniper Beteiligungsholding GmbH, it benefits from strategic backing while navigating regulatory shifts and competitive pressures in the utilities sector. Uniper’s integrated model balances legacy fossil assets with progressive green investments, making it a transitional player in Europe’s energy transition.

Revenue Profitability And Efficiency

Uniper reported revenue of €69.6 billion in the latest fiscal year, underscoring its scale in European energy markets. Net income stood at €297 million, reflecting modest profitability amid volatile commodity prices and operational costs. Operating cash flow of €1.67 billion indicates reasonable liquidity generation, though capital expenditures of €681 million highlight ongoing investments in greener infrastructure and grid resilience.

Earnings Power And Capital Efficiency

Diluted EPS of €0.71 suggests limited earnings power relative to its revenue base, likely due to margin compression in commodity trading and generation segments. The absence of reported total debt implies a strong liquidity position, supported by €6.73 billion in cash and equivalents, enhancing financial flexibility for strategic initiatives.

Balance Sheet And Financial Health

Uniper’s balance sheet appears robust, with no reported debt and substantial cash reserves. This conservative leverage profile provides stability amid energy market fluctuations, though the lack of dividend payouts may reflect a focus on reinvestment or regulatory constraints in the utilities sector.

Growth Trends And Dividend Policy

Growth is likely driven by Europe’s energy transition, with investments in hydrogen and renewables offsetting declines in legacy fossil assets. The company currently does not pay dividends, possibly prioritizing capital retention for decarbonization projects or debt management, despite its cash-rich position.

Valuation And Market Expectations

With a market cap of €16.4 billion and a beta of 0.80, Uniper is viewed as a relatively stable utility with moderate sensitivity to broader market movements. Valuation metrics may reflect investor caution around regulatory risks and the capital intensity of its green pivot.

Strategic Advantages And Outlook

Uniper’s strategic advantages lie in its diversified generation mix and trading expertise, critical for Europe’s energy security. However, its outlook hinges on successful execution of green initiatives and regulatory support for transitional assets. The company’s subsidiary structure under UBG provides stability but may limit standalone strategic agility.

Sources

Company filings, market data

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