logo
PKN logo

PKN
Orlen

Renewable Energy Focus And Funding Diversification Will Improve Future Performance

WA
Consensus Narrative from 10 Analysts
Published
January 19 2025
Updated
March 12 2025
Share
WarrenAI's Fair Value
zł67.42
3.2% undervalued intrinsic discount
12 Mar
zł65.28
Loading
1Y
4.2%
7D
5.0%

Key Takeaways

  • Diversification in funding and strategic bond issuance improve cash flow, supporting revenue growth and higher future earnings.
  • Focus on renewable energy and upstream growth enhances potential for improved margins and earnings.
  • The challenging macroeconomic environment and regulatory changes could significantly impact Orlen's revenue, margins, and overall earnings across various segments.

Catalysts

About Orlen
    Operates in refining, petrochemical, energy, retail, gas, and upstream business.
What are the underlying business or industry changes driving this perspective?
  • Orlen's investment in the diversification of its funding and securing favorable loans (such as the European Investment Bank loan and BGK loan) is aimed at supporting its energy distribution infrastructure, which could lead to future revenue growth.
  • The issuance of USD 1.25 billion in bonds and confirmation of strong financial standing by Fitch and Moody's bolster Orlen's cash flow and may support higher future earnings.
  • Planned rationalization and phasing of CapEx, with a significant decrease from initially forecasted levels, suggests improved capital efficiency and potential for better net margins.
  • Strong performance in the energy segment, notably from renewable energy investments and expected growth in electricity production capacity, could drive future revenue and margin improvements.
  • Continued focus on upstream growth, particularly in Norwegian assets, and absence of regulatory burdens like gas write-offs may enhance earnings potential in the coming years.

Orlen Earnings and Revenue Growth

Orlen Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Orlen's revenue will decrease by 2.4% annually over the next 3 years.
  • Analysts assume that profit margins will increase from 2.7% today to 3.6% in 3 years time.
  • Analysts expect earnings to reach PLN 10.0 billion (and earnings per share of PLN 8.13) by about March 2028, up from PLN 8.0 billion today. However, there is a considerable amount of disagreement amongst the analysts with the most bullish expecting PLN11.2 billion in earnings, and the most bearish expecting PLN8.6 billion.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 10.7x on those 2028 earnings, up from 9.5x today. This future PE is lower than the current PE for the GB Oil and Gas industry at 42.9x.
  • Analysts expect the number of shares outstanding to grow by 0.08% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 11.01%, as per the Simply Wall St company report.

Orlen Future Earnings Per Share Growth

Orlen Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • The challenging macroeconomic environment, including lower refining margins and volatile gas and electricity prices, could negatively impact revenue and net margins.
  • Regulatory changes related to gas write-offs and compensation adjustments have reduced financial support by PLN 16 billion compared to the previous year, affecting overall earnings.
  • Petrochemical and upstream segments were negatively impacted by the macroeconomic environment and regulatory write-offs, posing risks to revenue generation from these areas.
  • Expectations of tighter spreads in gas trading contracts and potential further narrowing of spreads could adversely affect revenue from the gas segment and overall earnings.
  • Maintenance shutdowns and weather-related disruptions, such as those affecting Lithuanian refinery throughput, could lead to fluctuations in production volume and bottom-line performance.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of PLN67.415 for Orlen based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of PLN85.0, and the most bearish reporting a price target of just PLN58.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be PLN276.0 billion, earnings will come to PLN10.0 billion, and it would be trading on a PE ratio of 10.7x, assuming you use a discount rate of 11.0%.
  • Given the current share price of PLN65.28, the analyst price target of PLN67.41 is 3.2% higher. The relatively low difference between the current share price and the analyst consensus price target indicates that they believe on average, the company is fairly priced.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

Warren A.I. is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by Warren A.I. are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that Warren A.I.'s analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives

Analyst Price Target Fair Value
zł67.4
3.2% undervalued intrinsic discount
Future estimation in
PastFuture-5b353b2014201720202023202520262028Revenue zł276.0bEarnings zł10.0b
% p.a.
Decrease
Increase
Current revenue growth rate
-3.32%
Oil and Gas revenue growth rate
10.71%