investorscraft@gmail.com

Intrinsic ValueUniper SE (UN01.DE)

Previous Close58.72
Intrinsic Value
Upside potential
Previous Close
58.72

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 Europe, with a focus on power generation, commodity trading, and energy services. The company's core segments—European Generation, Global Commodities, and Russian Power Generation—highlight its integrated approach to energy production and distribution. Uniper owns and operates a mix of fossil fuel, renewable, and nuclear power plants, positioning it as a key player in Europe's transitional energy landscape. Its asset portfolio includes hydroelectric, wind, and solar facilities alongside traditional coal and gas plants, reflecting a strategic balance between legacy infrastructure and cleaner energy solutions. The company also engages in fuel procurement, emission trading, and energy market optimization, leveraging its scale to navigate volatile commodity markets. Uniper's market position is reinforced by its subsidiary relationships, including its parent company Karemi Charge and Drive SE, and its operational footprint across Germany, the UK, Russia, and other international markets. As Europe shifts toward decarbonization, Uniper faces both regulatory risks and opportunities to pivot toward sustainable energy sources while maintaining its role as a critical energy supplier.

Revenue Profitability And Efficiency

Uniper reported revenue of €69.6 billion in the latest fiscal period, underscoring its significant scale in the energy sector. However, net income stood at a modest €297 million, reflecting thin margins amid volatile commodity prices and operational costs. Operating cash flow of €1.67 billion suggests reasonable liquidity, though capital expenditures of €681 million indicate ongoing investments in infrastructure and potential renewable energy transitions.

Earnings Power And Capital Efficiency

The company's diluted EPS of €0.71 highlights constrained earnings power, likely due to fluctuating energy prices and regulatory pressures. With no reported total debt and €6.73 billion in cash and equivalents, Uniper maintains a strong liquidity position, though its capital efficiency metrics remain subdued given the capital-intensive nature of the utilities sector.

Balance Sheet And Financial Health

Uniper's balance sheet appears robust, with no reported debt and substantial cash reserves. This conservative leverage profile provides flexibility amid energy market uncertainties. However, the absence of dividends suggests a focus on reinvestment or financial stability rather than shareholder returns, which may influence investor sentiment.

Growth Trends And Dividend Policy

Uniper's growth trajectory is tied to Europe's energy transition, with potential upside from renewable investments offset by declining fossil fuel demand. The company currently does not pay dividends, signaling a retention of earnings for strategic initiatives or debt management. Future growth may hinge on regulatory support and successful pivots to low-carbon energy solutions.

Valuation And Market Expectations

With a market capitalization of approximately €24.5 billion and a beta of 0.86, Uniper is viewed as a relatively stable utility play with moderate sensitivity to broader market movements. The lack of dividends and modest earnings may weigh on valuation multiples, though its asset base and strategic positioning in European energy markets provide underlying value.

Strategic Advantages And Outlook

Uniper's diversified energy portfolio and integrated operations provide resilience against sector volatility. Its focus on balancing traditional and renewable assets positions it to navigate Europe's energy transition, though regulatory and commodity price risks remain key challenges. The outlook depends on execution in renewable investments and adaptability to evolving energy policies.

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