Value Sense
AQN
Algonquin Power & Utilities Corp. (AQN)
Last Price$4.7(3.7%)
Market Cap$3,629.0M
LTM NOPAT
$443.1M
NOPAT margin
17.2%
5Y avg: 16.7%
EPV as % of EV
116.4%
Market-Implied Value of Growth, MIVoG as % of EV
(16.4%)
Discount rate
3.2%
Stock quality
5/10
Good
AQN
is 59.6% undervalued
learn more -->
50+
undervalued stocks
Start beating the S&P 500

AQN Earnings Power Value Model

(USD M)Dec'19Mar'20Jun'20Sep'20Dec'20Mar'21Jun'21Sep'21Dec'21Mar'22Jun'22Sep'22Dec'22Mar'23Jun'23Sep'23Dec'23Mar'24Jun'24Sep'24
LTM Revenue
% growth
1,624.9
(1.4%)
1,612.6
(1.1%)
1,612.7
0.3%
1,623.2
1.1%
1,677.1
3.2%
1,846.7
14.5%
2,030.6
25.9%
2,183.0
34.5%
2,285.5
36.3%
2,386.6
29.2%
2,483.4
22.3%
2,621.5
20.1%
2,765.2
21.0%
2,808.1
17.7%
2,811.7
13.2%
2,769.7
5.7%
2,698.0
(2.4%)
2,656.5
(5.4%)
2,620.2
(6.8%)
2,568.6
(7.3%)
LTM NOPAT
% growth
319.2
N/A
328.3
2.8%
318.9
(2.9%)
353.3
10.8%
352.8
(0.1%)
327.1
(7.3%)
373.1
14.1%
391.0
4.8%
547.3
40.0%
496.2
(9.3%)
737.2
48.6%
363.7
(50.7%)
461.2
26.8%
394.0
(14.6%)
431.7
9.6%
387.9
(10.1%)
129.7
(66.6%)
349.9
169.7%
(150.8)
N/A
443.1
N/A
Discount rate
3.6%
2.9%
2.7%
2.9%
3.5%
3.6%
2.8%
3.1%
2.9%
3.8%
3.8%
3.8%
3.2%
3.5%
3.5%
3.2%
3.1%
3.4%
3.1%
3.2%
Earnings Power Value (EPV)
8,984.8
11,515.3
11,628.4
12,221.4
10,018.5
9,008.3
13,186.4
12,502.0
18,874.6
13,103.1
19,262.8
9,538.4
14,381.6
11,190.5
12,200.5
12,082.1
4,236.0
10,437.6
(4,916.4)
14,041.1
Enterprise Value (EV)
11,580.8
10,280.0
10,808.8
12,559.7
13,579.5
13,847.8
15,430.2
15,335.4
15,741.1
16,556.1
16,225.7
14,975.9
12,297.1
13,398.5
13,603.5
12,142.3
12,855.8
13,002.3
13,117.7
12,059.7
Market-Implied Value of Growth (MIVoG)
2,596.0
(1,235.3)
(819.6)
338.3
3,561.0
4,839.5
2,243.8
2,833.4
(3,133.4)
3,453.0
(3,037.1)
5,437.5
(2,084.5)
2,208.0
1,403.0
60.3
8,619.8
2,564.8
18,034.1
(1,981.4)
EPV as % of EV77.6%112.0%107.6%97.3%73.8%65.1%85.5%81.5%119.9%79.1%118.7%63.7%117.0%83.5%89.7%99.5%32.9%80.3%(37.5%)116.4%
MIVoG as % of EV22.4%(12.0%)(7.6%)2.7%26.2%34.9%14.5%18.5%(19.9%)20.9%(18.7%)36.3%(17.0%)16.5%10.3%0.5%67.1%19.7%137.5%(16.4%)

Best stock ideas on the market right now

With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.

Undervalued stocks right now

Undervalued stocks right now

Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.

3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Low P/E stocks

Low P/E stocks

Explore the best low P/E stocks to buy in 2025, featuring top companies trading at low P/E ratios.

3M Return 7.5%
S&P Outperformance -5.5%
Next 3M Predicted Return 10.2%
Undervalued dividend stocks

Undervalued dividend stocks

Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.

3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%

AQN NOPAT

Annual
Quarterly
LTM
($3,000.0M)($2,000.0M)($1,000.0M)$0.0Dec'04Dec'06Dec'08Dec'10Dec'12Dec'14Dec'16Dec'18Dec'20Dec'22
NOPAT
NOPAT margin

AQN Earnings Power Value and Enterprise Value

Annual
LTM
Enterprise Value Breakdown
EPV and MIVoG as % of EV

AQN vs Peer Set: Earnings Power Value comparison

General

Earnings power value

Financial metrics

Company name

EPV as % of EV

MIVoG as % of EV

Revenue growth

EPS growth

Net income margin

Algonquin Power & Utilities Corp. logo
Algonquin Power & Utilities Corp.AQN
116.4%
(16.4%)
(2.4%)
N/A
1.1%
Median Peer Set
56.7%
43.3%
4.4%
11.2%
4.9%
Excelerate Energy, Inc. logo
Excelerate Energy, Inc.EE
125,385.7%
(125,285.7%)
(26.5%)
11.2%
3.9%
Clearway Energy, Inc. logo
Clearway Energy, Inc.CWEN
124.8%
(24.8%)
4.3%
10.3%
6.4%
Enlight Renewable Energy Ltd logo
Enlight Renewable Energy LtdENLT
71.5%
28.5%
53.1%
(82.8%)
11.1%
Constellation Energy Corporation logo
Constellation Energy CorporationCEG
69.4%
30.6%
(5.4%)
137.1%
15.9%
Ormat Technologies, Inc. logo
Ormat Technologies, Inc.ORA
44.0%
56.0%
6.1%
(1.9%)
14.1%
Brookfield Renewable Corporation logo
Brookfield Renewable CorporationBEPC
43.2%
56.8%
4.4%
N/A
5.7%
NuScale Power Corporation logo
NuScale Power CorporationSMR
(18.4%)
118.4%
62.4%
83.7%
(368.8%)
Brookfield Renewable Partners L.P. logo
Brookfield Renewable Partners L.P.BEP
(18.5%)
118.5%
16.6%
169.7%
(3.7%)
Atlantica Sustainable Infrastructure plc logo
Atlantica Sustainable Infrastructure plcAY
N/A
N/A
(0.2%)
N/A
3.9%
ReNew Energy Global Plc logo
ReNew Energy Global PlcRNW
N/A
N/A
0.8%
N/A
4.2%

Explore more intrinsic value tools hub for AQN

Reverse DCF
Intrinsic Value
Peter Lynch Fair Value
Discount rate
Earnings growth model
Relative Value
DCF value calculator
Ben Graham Fair Value
Peter Lynch charts
Margin of safety

FAQ

What is Algonquin Power & Utilities Corp. Earnings Power Value?

As of Sep 30, 2024, Algonquin Power & Utilities Corp.'s Earnings Power Value is approximately $14.0B.

What is Algonquin Power & Utilities Corp. EV (Enterprise Value)?

As of Sep 30, 2024, Algonquin Power & Utilities Corp.'s Enterprise Value (EV) estimates at $12.1B.

What is Algonquin Power & Utilities Corp. NOPAT?

As of Sep 30, 2024, Algonquin Power & Utilities Corp.'s Net operating profit after tax (NOPAT) is approximately $443.1M.