First Time Loading...

Manawa Energy Ltd
NZX:MNW

Watchlist Manager
Manawa Energy Ltd Logo
Manawa Energy Ltd
NZX:MNW
Watchlist
Price: 4.25 NZD 0.24% Market Closed
Updated: May 2, 2024

Intrinsic Value

Trustpower Ltd. engages in electricity generation and the retailing of energy and telecommunication services. [ Read More ]

The intrinsic value of one MNW stock under the Base Case scenario is 4.79 NZD. Compared to the current market price of 4.25 NZD, Manawa Energy Ltd is Undervalued by 11%.

Key Points:
MNW Intrinsic Value
Base Case
4.79 NZD
Undervaluation 11%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Manawa Energy Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling MNW stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Manawa Energy Ltd

Provide an overview of the primary business activities
of Manawa Energy Ltd.

What unique competitive advantages
does Manawa Energy Ltd hold over its rivals?

What risks and challenges
does Manawa Energy Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Manawa Energy Ltd.

Provide P/S
for Manawa Energy Ltd.

Provide P/E
for Manawa Energy Ltd.

Provide P/OCF
for Manawa Energy Ltd.

Provide P/FCFE
for Manawa Energy Ltd.

Provide P/B
for Manawa Energy Ltd.

Provide EV/S
for Manawa Energy Ltd.

Provide EV/GP
for Manawa Energy Ltd.

Provide EV/EBITDA
for Manawa Energy Ltd.

Provide EV/EBIT
for Manawa Energy Ltd.

Provide EV/OCF
for Manawa Energy Ltd.

Provide EV/FCFF
for Manawa Energy Ltd.

Provide EV/IC
for Manawa Energy Ltd.

Show me price targets
for Manawa Energy Ltd made by professional analysts.

What are the Revenue projections
for Manawa Energy Ltd?

How accurate were the past Revenue estimates
for Manawa Energy Ltd?

What are the Net Income projections
for Manawa Energy Ltd?

How accurate were the past Net Income estimates
for Manawa Energy Ltd?

What are the EPS projections
for Manawa Energy Ltd?

How accurate were the past EPS estimates
for Manawa Energy Ltd?

What are the EBIT projections
for Manawa Energy Ltd?

How accurate were the past EBIT estimates
for Manawa Energy Ltd?

Compare the revenue forecasts
for Manawa Energy Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Manawa Energy Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Manawa Energy Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Manawa Energy Ltd compared to its peers.

Compare the P/E ratios
of Manawa Energy Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Manawa Energy Ltd with its peers.

Analyze the financial leverage
of Manawa Energy Ltd compared to its main competitors.

Show all profitability ratios
for Manawa Energy Ltd.

Provide ROE
for Manawa Energy Ltd.

Provide ROA
for Manawa Energy Ltd.

Provide ROIC
for Manawa Energy Ltd.

Provide ROCE
for Manawa Energy Ltd.

Provide Gross Margin
for Manawa Energy Ltd.

Provide Operating Margin
for Manawa Energy Ltd.

Provide Net Margin
for Manawa Energy Ltd.

Provide FCF Margin
for Manawa Energy Ltd.

Show all solvency ratios
for Manawa Energy Ltd.

Provide D/E Ratio
for Manawa Energy Ltd.

Provide D/A Ratio
for Manawa Energy Ltd.

Provide Interest Coverage Ratio
for Manawa Energy Ltd.

Provide Altman Z-Score Ratio
for Manawa Energy Ltd.

Provide Quick Ratio
for Manawa Energy Ltd.

Provide Current Ratio
for Manawa Energy Ltd.

Provide Cash Ratio
for Manawa Energy Ltd.

What is the historical Revenue growth
over the last 5 years for Manawa Energy Ltd?

What is the historical Net Income growth
over the last 5 years for Manawa Energy Ltd?

What is the current Free Cash Flow
of Manawa Energy Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Manawa Energy Ltd.

Financials

Balance Sheet Decomposition
Manawa Energy Ltd

Current Assets 161.5m
Cash & Short-Term Investments 15.6m
Receivables 80.4m
Other Current Assets 65.5m
Non-Current Assets 2B
Long-Term Investments 3k
PP&E 1.8B
Intangibles 2.1m
Other Non-Current Assets 193.9m
Current Liabilities 124.6m
Accounts Payable 81.7m
Other Current Liabilities 42.9m
Non-Current Liabilities 747.3m
Long-Term Debt 446.6m
Other Non-Current Liabilities 300.7m
Efficiency

Earnings Waterfall
Manawa Energy Ltd

Revenue
421.7m NZD
Cost of Revenue
-195.3m NZD
Gross Profit
226.4m NZD
Operating Expenses
-116.7m NZD
Operating Income
109.7m NZD
Other Expenses
-4.7m NZD
Net Income
105m NZD

Free Cash Flow Analysis
Manawa Energy Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

MNW Profitability Score
Profitability Due Diligence

Manawa Energy Ltd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive Net Income
Positive 3-Year Average ROE
61/100
Profitability
Score

Manawa Energy Ltd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

MNW Solvency Score
Solvency Due Diligence

Manawa Energy Ltd's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
49/100
Solvency
Score

Manawa Energy Ltd's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MNW Price Targets Summary
Manawa Energy Ltd

Wall Street analysts forecast MNW stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for MNW is 5.38 NZD with a low forecast of 3.99 NZD and a high forecast of 8.3 NZD.

Lowest
Price Target
3.99 NZD
6% Downside
Average
Price Target
5.38 NZD
27% Upside
Highest
Price Target
8.3 NZD
95% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

MNW Price
Manawa Energy Ltd

1M 1M
-8%
6M 6M
+1%
1Y 1Y
-14%
3Y 3Y
-47%
5Y 5Y
-27%
10Y 10Y
+61%
Annual Price Range
4.25
52w Low
4.1
52w High
5.03
Price Metrics
Average Annual Return -2.49%
Standard Deviation of Annual Returns 19.07%
Max Drawdown -50%
Shares Statistics
Market Capitalization 1.3B NZD
Shares Outstanding 312 973 000
Percentage of Shares Shorted
N/A

MNW Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Manawa Energy Ltd Logo
Manawa Energy Ltd

Country

New Zealand

Industry

Utilities

Market Cap

1.3B NZD

Dividend Yield

3.66%

Description

Trustpower Ltd. engages in electricity generation and the retailing of energy and telecommunication services. The company is headquartered in Tauranga, Bay Of Plenty and currently employs 204 full-time employees. The company went IPO on 2016-10-28. The firm is an independent electricity generator and renewables developer. The company focuses on providing a range of solar and wind projects. The firm is engaged in supplying electricity to commercial and industrial business customers. The company operates approximately 26 power schemes from the Bay of Plenty in the north, to Otago in the south and has a total installed capacity of 498 megawatt (MW). The firm's commercial and industrial electricity business supplies at more than 14,000 electricity connections nationally. The company supplies approximately 1,250 Gigawatt hours (GWh) per annum.

Contact

BAY OF PLENTY
Tauranga
Private Bag 12023, Tauranga Mail Centre
+64800878787
https://www.trustpower.co.nz/

IPO

2016-10-28

Employees

204

Officers

Chief Executive Officer
Mr. Clayton Delmarter B.Sc.
Head of Community & Communications
Abbie Siely
General Manager of Markets
Mr. Paul Bacon BCM, OCP
Company Secretary
Ms. Catherine Thompson

See Also

Discover More
What is the Intrinsic Value of one MNW stock?

The intrinsic value of one MNW stock under the Base Case scenario is 4.79 NZD.

Is MNW stock undervalued or overvalued?

Compared to the current market price of 4.25 NZD, Manawa Energy Ltd is Undervalued by 11%.