investorscraft@gmail.com

Intrinsic Value of Hawaiian Electric Industries, Inc. (HE)

Previous Close$10.57
Intrinsic Value
Upside potential
Previous Close
$10.57

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

Hawaiian Electric Industries, Inc. operates as a holding company with subsidiaries engaged in electric utility services and banking. Its primary subsidiary, Hawaiian Electric Company, provides electricity to approximately 95% of Hawaii’s population, leveraging a regulated monopoly model. The company’s utility segment generates revenue through rate-regulated operations, ensuring stable cash flows. Its banking subsidiary, American Savings Bank, offers retail banking services, diversifying revenue streams. The company’s market position is deeply entrenched in Hawaii’s isolated energy market, where it faces unique challenges such as high renewable energy integration and dependency on imported fuels. Regulatory frameworks and infrastructure investments shape its operational strategy. Despite its regional focus, Hawaiian Electric plays a critical role in Hawaii’s transition to sustainable energy, balancing reliability with environmental goals. The company’s dual-business model provides resilience, though its utility segment dominates financial performance.

Revenue Profitability And Efficiency

For FY 2024, Hawaiian Electric reported revenue of $3.22 billion, reflecting its utility-driven income streams. However, net income was deeply negative at -$1.42 billion, with diluted EPS of -$11.23, indicating significant financial distress, likely due to extraordinary costs such as wildfire liabilities. Operating cash flow stood at $465.7 million, while capital expenditures were -$329.5 million, suggesting ongoing infrastructure investments despite profitability challenges.

Earnings Power And Capital Efficiency

The company’s earnings power is currently constrained by substantial losses, overshadowing its historically stable utility operations. Capital efficiency metrics are under pressure, with high debt levels and negative net income impairing returns. The banking segment may provide some earnings diversification, but the utility segment’s challenges dominate the consolidated financial performance.

Balance Sheet And Financial Health

Hawaiian Electric’s balance sheet shows $750.5 million in cash and equivalents against $3.33 billion in total debt, highlighting leverage concerns. The absence of dividends in FY 2024 underscores liquidity preservation efforts. Financial health is strained, with net losses and elevated debt likely necessitating regulatory or strategic interventions to stabilize the capital structure.

Growth Trends And Dividend Policy

Growth trends are muted due to financial headwinds, with no dividends paid in FY 2024. The company’s focus is likely on managing liabilities and maintaining operational continuity rather than expansion. Regulatory outcomes and wildfire-related costs will critically influence future growth and capital allocation decisions.

Valuation And Market Expectations

Market expectations are cautious, with the company’s valuation reflecting significant uncertainty around liability management and regulatory support. The steep net losses and high debt load suggest a distressed equity scenario, with investors likely pricing in elevated risk premiums until clarity emerges on resolution pathways.

Strategic Advantages And Outlook

Hawaiian Electric’s strategic advantages include its essential utility role in Hawaii and diversified banking operations. However, the outlook remains clouded by financial and regulatory challenges. Success hinges on resolving wildfire liabilities, securing rate recovery, and advancing renewable energy initiatives. The company’s ability to navigate these issues will determine its long-term viability and investor confidence.

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