investorscraft@gmail.com

Intrinsic ValueSSE plc (SSE.L)

Previous Close£2,422.00
Intrinsic Value
Upside potential
Previous Close
£2,422.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

SSE plc operates as a leading diversified utility in the UK, specializing in electricity generation, transmission, distribution, and supply, alongside gas production and distribution. The company serves approximately 3.8 million customers across key regions in Scotland and England, leveraging a balanced energy mix that includes renewables (hydro, wind), thermal (gas, coal), and multi-fuel sources. Its ownership of high-voltage transmission infrastructure in northern Scotland and remote islands underscores its critical role in the UK’s energy transition. SSE’s integrated model combines regulated assets (networks) with competitive energy markets, providing stable cash flows while capitalizing on decarbonization trends. The firm is strategically positioned to benefit from the UK’s net-zero targets, with investments in offshore wind and grid modernization. Its market leadership in renewable energy and regulated utilities provides resilience against commodity volatility, though regulatory oversight remains a key factor in its operations.

Revenue Profitability And Efficiency

SSE reported revenue of £10.46 billion for FY 2024, with net income of £1.71 billion, reflecting robust operational performance. Diluted EPS stood at 157p, supported by strong cash flow generation (£3.86 billion operating cash flow). Capital expenditures of £1.97 billion highlight ongoing investments in renewables and grid infrastructure. The company’s focus on cost efficiency and regulated returns contributes to stable margins.

Earnings Power And Capital Efficiency

SSE’s earnings are underpinned by a mix of regulated and market-based activities, ensuring diversified income streams. The firm’s capital efficiency is evident in its ability to fund high-growth projects (e.g., offshore wind) while maintaining disciplined returns. Operating cash flow coverage of capital expenditures and dividends demonstrates sustainable financial management.

Balance Sheet And Financial Health

SSE’s balance sheet shows £1.04 billion in cash against £9.13 billion of total debt, reflecting a leveraged but manageable position typical for utilities. The debt supports long-term infrastructure investments, with regulatory frameworks providing predictable cash flows to service obligations. Liquidity remains adequate, backed by strong operating cash generation.

Growth Trends And Dividend Policy

SSE is prioritizing growth in renewables and grid expansion, aligning with UK decarbonization goals. The dividend of 61.2p per share signals confidence in cash flow stability, though payout ratios remain balanced to fund growth. Future trends hinge on regulatory support and execution of its £12.5 billion investment plan (2021–2026).

Valuation And Market Expectations

At a market cap of £19.26 billion and a beta of 0.58, SSE is valued as a low-volatility utility with growth optionality. Investors likely price in its renewable transition and regulated asset base, though policy risks (e.g., price controls) could impact multiples.

Strategic Advantages And Outlook

SSE’s strategic edge lies in its integrated model, renewable pipeline, and regulatory partnerships. Near-term challenges include energy price volatility and policy shifts, but its alignment with net-zero targets positions it for long-term resilience. The outlook remains positive, contingent on execution and regulatory stability.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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