AusNet Services: Forecast adjustments

About the author:

Nathan Lead
Author name:
By Nathan Lead
Job title:
Senior Analyst
Date posted:
15 October 2021, 9:00 AM
Sectors Covered:
Infrastructure, Utilities

  • We make a number of forecast adjustments in conjunction with our APA/AST merger modelling. 
  • HOLD retained with (login to view) target price as a result of takeover bids.   

Key takeaways and nuggets of information

We update a number of modelling assumptions. The resulting forecasts are used in our APA/AST merger modelling. 


Modelling adjustments include: (1) applied finalised 2021-22 Electricity Distribution pricing which results in downgraded FY22 earnings;  (2) utilised AST’s revised Transmission  regulatory  proposal;  (3)  lower  controllable  and  higher  non-controllable costs than previously assumed, delivering earnings upgrades across FY23-27F; (4) updated  interest and inflation rate forecast deck (in line with the forecasts used on other infrastructure stocks under our coverage) which results in lower cost of unhedged debt and lower FY27+ regulated revenue growth; (5) heavier growth capex in Growth & Future Networks to align with targeted c.$1.5bn spend over FY22-26F, but with lagged increase in earnings related to this spend (we understand the lion’s share of the spend is on the Western Victoria project which won’t likely contribute earnings until c.2026); and (6) adjustments to tax payable modelling. 

Our  forecasts are  below  consensus.  We  think  that  is  partly explained by  our assumption that customer contributions revenue (contributions to capex) is not sustained at the level in FY21 and possibly by treatment of lease interest income. 

Excluding customer contributions, we expect FFO (EBITDA less net finance costs less current tax) to be relatively stable across FY22-26F averaging c.$790m vs $694m in FY21. FFO looks likely to benefit from reduced current tax being accrued across the period. Across this period, we expect AST to incur $4.5bn of capex. Given this profile, we assume DPS stays flat at 9.5 cps with the DRP running to drip feed equity into the capital structure.  

Valuation update

12 month target price set in line with the Brookfield all-cash offer of (login to view). 

Stand-alone valuation increased 12 cps to $1.96/sh due to forecast changes, implying 1.32 EV/RCAB.   

Investment view

HOLD given takeover activity currently underway with both Brookfield and APA Group bidding for the business.  

Price catalysts

An increased takeover price.  


The bids not proceeding or extended delays in an agreed deal’s completion.

Find out more

Download full research note

If you would like access or more information, please contact your adviser or nearest Morgans office.

Request a call  Find local branch

Need access to our research?

You are also welcome to start a two-week trial of our online platform, which provides access to detailed market analysis and insights, provided by our award-winning research team

Create trial account 

Disclaimer: The information contained in this report is provided to you by Morgans Financial Limited as general advice only, and is made without consideration of an individual's relevant personal circumstances. Morgans Financial Limited ABN 49 010 669 726, its related bodies corporate, directors and officers, employees, authorised representatives and agents (“Morgans”) do not accept any liability for any loss or damage arising from or in connection with any action taken or not taken on the basis of information contained in this report, or for any errors or omissions contained within. It is recommended that any persons who wish to act upon this report consult with their Morgans investment adviser before doing so.

  • Print this page
  • Copy Link