investorscraft@gmail.com

Intrinsic ValueE.on Se (EOAN.DE)

Previous Close17.87
Intrinsic Value
Upside potential
Previous Close
17.87

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

E.ON SE is a leading European energy company with a diversified operational footprint across Germany, the UK, Sweden, the Netherlands, Belgium, and other international markets. The company operates through two core segments: Energy Networks, which manages power and gas distribution infrastructure, and Customer Solutions, providing energy supply and efficiency services to residential, commercial, and industrial clients. E.ON’s strategic focus on grid modernization, renewable integration, and digital energy solutions positions it as a critical enabler of Europe’s energy transition. The company’s offerings include smart metering, gas quality tracking, and software solutions like SmartSim and GasCalc, which enhance grid efficiency and support decarbonization. With a legacy dating back to 1923, E.ON has established itself as a reliable infrastructure operator and energy supplier, leveraging regulatory frameworks and long-term contracts to stabilize cash flows. Its market position is reinforced by its scale, technological capabilities, and commitment to sustainability, though it faces competition from agile renewable-focused players and regulatory pressures in key markets.

Revenue Profitability And Efficiency

E.ON reported revenue of €80.1 billion in the latest fiscal year, with net income of €4.5 billion, reflecting a stable yet capital-intensive business model. The company’s diluted EPS of €1.73 underscores its ability to generate earnings despite high infrastructure costs. Operating cash flow stood at €5.7 billion, though significant capital expenditures (€6.97 billion) highlight ongoing investments in grid reliability and energy transition initiatives. The balance between regulated returns and competitive retail margins shapes its profitability profile.

Earnings Power And Capital Efficiency

E.ON’s earnings are driven by its asset-heavy Energy Networks segment, which benefits from predictable regulated returns, while Customer Solutions faces margin pressures from volatile commodity prices. The absence of reported total debt suggests a conservative leverage approach, though off-balance-sheet liabilities may exist. Capital efficiency is tempered by high maintenance and growth capex, but the company’s focus on digitalization and renewable integration aims to improve long-term returns.

Balance Sheet And Financial Health

E.ON maintains a robust liquidity position with €5.7 billion in cash and equivalents, providing flexibility for operational and investment needs. The lack of disclosed total debt in the provided data warrants caution, as utilities typically carry substantial leverage. The company’s regulated asset base and long-duration cash flows support financial stability, but rising interest rates and regulatory scrutiny could impact future funding costs.

Growth Trends And Dividend Policy

E.ON’s growth is tied to Europe’s energy transition, with investments in grid expansion and renewable-ready infrastructure. The company offers a dividend yield of approximately 3.2% (based on a €0.55 per-share payout), appealing to income-focused investors. However, dividend growth may be constrained by high capex demands and regulatory caps on network returns.

Valuation And Market Expectations

With a market cap of €40.9 billion and a beta of 0.75, E.ON is viewed as a defensive utility stock. Its valuation reflects stable cash flows but also regulatory risks and energy market volatility. Investors likely price in moderate growth, balancing transition opportunities with legacy operational challenges.

Strategic Advantages And Outlook

E.ON’s strategic advantages include its scale, entrenched market positions, and expertise in grid management. The company is well-positioned to benefit from Europe’s push toward decarbonization, though success hinges on navigating regulatory complexity and accelerating customer-centric innovations. Near-term headwinds include energy price volatility and political intervention, but long-term prospects remain tied to sustainable infrastructure demand.

Sources

Company filings, Bloomberg

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