investorscraft@gmail.com

Intrinsic ValueUniper SE (UNIPE.SW)

Previous CloseCHF28.83
Intrinsic Value
Upside potential
Previous Close
CHF28.83

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 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 include European Generation, Global Commodities, and Russian Power Generation, reflecting its broad operational footprint. Uniper owns and manages a mix of fossil fuel, renewable, and nuclear power plants, positioning it as a key player in the transition toward sustainable energy. Its revenue model is driven by electricity sales, fuel procurement, and energy trading, with a strong emphasis on gas and power markets. The company also provides critical infrastructure services, including gas storage and district heating, reinforcing its role in energy security. Despite regulatory and geopolitical challenges, Uniper maintains a competitive edge through its integrated supply chain and diversified asset base. Its subsidiary status under Karemi Charge and Drive SE further supports strategic alignment in the evolving energy landscape.

Revenue Profitability And Efficiency

Uniper reported revenue of CHF 274.1 billion in FY 2022, underscoring its significant market presence. However, the company faced substantial net losses of CHF -14.3 billion, driven by volatile energy prices and geopolitical disruptions. Operating cash flow was negative at CHF -15.2 billion, reflecting strained liquidity amid market turbulence. Capital expenditures remained modest at CHF -523 million, indicating cautious investment amid financial pressures.

Earnings Power And Capital Efficiency

The company's diluted EPS of CHF -39.08 highlights severe earnings challenges in FY 2022. Uniper's capital efficiency was constrained by negative cash flows and high operational costs, though its asset-light trading division may offer some resilience. The absence of reported total debt suggests a restructured balance sheet, but further clarity is needed on long-term liabilities.

Balance Sheet And Financial Health

Uniper's financial health was under pressure in FY 2022, with cash and equivalents at CHF 4.6 billion. The lack of disclosed total debt complicates a full assessment, but the significant net loss and negative cash flow indicate liquidity risks. The company's ability to stabilize its finances will depend on energy market recovery and strategic support from its parent entity.

Growth Trends And Dividend Policy

Uniper's growth prospects are tied to energy market stabilization and its transition toward renewables. No dividends were distributed in FY 2022, reflecting its financial constraints. Future capital allocation will likely prioritize debt management and operational restructuring over shareholder returns until profitability improves.

Valuation And Market Expectations

With a market cap of CHF 240.1 billion, Uniper's valuation reflects its scale but also incorporates significant risks. A beta of 0.859 suggests moderate volatility relative to the market, though investor sentiment remains cautious due to its recent losses and sector-wide challenges.

Strategic Advantages And Outlook

Uniper's integrated operations and diversified energy portfolio provide a foundation for recovery, but its near-term outlook is clouded by financial strain. Strategic advantages include its infrastructure assets and trading capabilities, though geopolitical and regulatory risks persist. The company's ability to adapt to energy transition trends will be critical for long-term viability.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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