Previous Close | $65.71 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Eversource Energy operates as a regulated utility holding company, primarily serving New England with electricity, natural gas, and water distribution. The company generates revenue through rate-regulated operations, ensuring stable cash flows from its monopoly-like position in Connecticut, Massachusetts, and New Hampshire. Its business model is anchored in infrastructure investments, with a focus on transmission, distribution, and renewable energy projects, aligning with regional decarbonization goals. Eversource holds a dominant market position in its service territories, benefiting from regulatory frameworks that guarantee returns on capital expenditures. The company also engages in offshore wind development through joint ventures, positioning itself as a leader in the Northeast's clean energy transition. Its diversified utility operations mitigate risks associated with any single energy source, while its scale and regulatory relationships provide a competitive moat.
Eversource reported $11.9 billion in revenue for FY 2024, with net income of $811.7 million, reflecting a net margin of approximately 6.8%. Diluted EPS stood at $2.27, supported by $2.16 billion in operating cash flow. Capital expenditures totaled $4.48 billion, underscoring the company's heavy investment in infrastructure. The regulated nature of its operations ensures predictable earnings, though high capex pressures free cash flow.
The company's earnings are driven by rate-base growth and regulatory mechanisms that ensure recovery of invested capital. ROE metrics are typically in line with allowed regulatory returns, though elevated debt levels ($29.1 billion) weigh on capital efficiency. Operating cash flow covers interest obligations, but sustained capex demands may necessitate further financing.
Eversource maintains a leveraged balance sheet, with total debt of $29.1 billion against minimal cash ($26.7 million). Debt-to-equity ratios are elevated but manageable under regulatory frameworks. The company's credit profile benefits from stable utility cash flows, though rising interest rates could pressure financing costs for ongoing projects.
Growth is tied to rate-base expansion and renewable energy investments, particularly offshore wind. The company pays a $2.80 annual dividend per share, yielding approximately 4-5%, with a payout ratio near 120% of earnings—sustainable due to regulatory cash flow support but requiring careful monitoring if capex remains high.
Eversource trades at a premium to book value, reflecting its regulated earnings stability and growth opportunities in renewables. Market expectations hinge on successful execution of offshore wind projects and regulatory approvals for rate increases to fund investments.
The company's strategic advantages include its entrenched regulatory position and leadership in New England's energy transition. Risks include capex overruns and political pressures on rate hikes. Long-term prospects are tied to decarbonization investments, but execution risks remain.
Company 10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |