ONE LEVEL DEEPER
EXC
Warren Buffett frameworkThe Owner-OperatorBenjamin Graham frameworkThe Value ArchitectMichael Mauboussin frameworkThe Expectations EngineerHoward Marks frameworkThe Cycle WhispererPeter Lynch frameworkThe Everyday Edge

ROIC of 0.89% versus 5.09% cost of capital means every invested dollar destroys value, yet trades at 48.7x EBITDA.

cautiousBearishconviction

A regulated utility priced at growth multiples while its return on capital sits 420 basis points below its cost of capital, creating systematic value destruction.

THE LENSES
ROIC VS COST OF CAPITALdestructive

Is the company creating or destroying value with its capital allocation?

ROIC of 0.89% versus WACC of 5.09% in Q4'25
Negative 420 basis point spread between returns and cost
Capex of $8.5B TTM consuming 195% of operating cash flow
Free cash flow negative $2.3B despite $6.2B in TTM operating income

This framework sees clear value destruction — every dollar of invested capital returns 89 cents while costing 509 cents. The massive infrastructure program compounds this destruction by deploying ever more capital at negative spreads.

ROIC vs Cost of Capital
THE EXPECTATIONS GAPdelusional

What growth does the current price imply, and is it reasonable?

Reverse DCF shows negative intrinsic value of -$1.19 versus $49.33 price
Trading at 18.55x P/E with 1.35% earnings yield versus 4.33% treasury yield
Revenue growth of 5.3% TTM for a regulated utility
EV/EBITDA at 95th percentile of 48.7x

The price implies growth expectations that defy utility economics — the reverse DCF cannot compute a positive value even with aggressive assumptions. A regulated utility trading at tech-like multiples suggests the market expects acceleration that base rates say won't occur.

Expectations Gap: DCF vs Market
DCF FAIR VALUE
$-1
4247% discount
MARKET PRICE
$49
BASE RATES AND EXCEPTIONSvulnerable

Does this company have structural reasons to defy typical utility mean reversion?

Gross margin collapsed from 45.7% in Q3'16 to -21.6% in Q4'25
Operating margin stable at 21.8%, masking gross profitability deterioration
Regulated monopoly across seven jurisdictions with no segment over 31%
Net debt/EBITDA at 25.7x versus typical utility range of 3-5x

Base rates strongly favor mean reversion — utilities with deteriorating gross margins and extreme leverage typically see valuation compression. The regulated monopoly status provides stability but not immunity from financial gravity when margins turn negative.

Gross Margin
THE QUALITY OF GROWTHtoxic

Is the company's growth creating or destroying value?

Reinvestment consuming 195% of operating cash flow in Q4'25
Free cash flow negative $2.3B despite positive $6.2B operating income
Every dollar of dividends requires external financing
Debt-to-equity rose from 1.00x to 1.76x over nine years

Growth is clearly value-destroying — the company invests $8.5B to generate returns of 0.89% against a 5.09% cost of capital. This framework recognizes growth for growth's sake as the cardinal sin of capital allocation.

Reinvestment: Capex vs OCF
KEY NUMBERS
VERDICT

Applying this framework reveals a regulated utility systematically destroying value while priced for growth. With ROIC 420 basis points below WACC and a reverse DCF showing negative intrinsic value, the expectations gap has become a chasm. The company demonstrates skill at managing quarterly expectations but not at creating economic value. When does a utility trading at 48.7x EV/EBITDA return to base rates?

This analysis applies Michael Mauboussin's published investment framework to publicly available financial data. It is not authored by, endorsed by, or affiliated with Michael Mauboussin. Educational purposes only. Not financial advice.

OTHER PERSPECTIVES
Peter Lynch framework
The Everyday Edge
Leaning Bearish
Warren Buffett framework
The Owner-Operator
Bearish
Benjamin Graham framework
The Value Architect
Bearish
Howard Marks framework
The Cycle Whisperer
Bearish
Explore
Comcast CorporationCMCSAPepsiCo, Inc.PEPKLA CorporationKLACApplied Materials, Inc.AMATCSX CorporationCSXWarner Bros. Discovery, Inc.WBD
EDUCATIONAL ONLY · NOT FINANCIAL ADVICEv2