AGL Energy: Power market more important than structure

About the author:

Max Vickerson
Author name:
By Max Vickerson
Job title:
Date posted:
09 May 2022, 9:00 AM
Sectors Covered:
Industrials, New Energy

  • AGL Energy’s (ASX:AGL) demerger scheme details were released Friday and our view of the company hasn’t significantly changed.
  • We think the main advantage of demerger is a potential P/E multiple expansion of AGL Australia but this is not our base case and we don’t believe the market has priced this in. Therefore, we see limited downside if the demerger doesn’t proceed.
  • We maintain our ADD rating given the strong wholesale electricity market which we think will significantly lift earnings for the legacy generation assets.

Demerger booklet sheds light on expected costs and capital structure

AGL has detailed the expected impacts of the demerger ($35m pa in additional corporate costs for Accel Energy, $125m present value of tax losses related to Loy Yang and $160m of additional trading collateral) in addition to the $260m in direct demerger costs (~$160m of this will be spent prior to the shareholder vote).

AGL Australia (AGLA) is expected to carry much higher net debt.

Based on FY21 EBITDA, AGLA would have had net debt / EBITDA of 4.1x vs 0.7x for Accel. Despite this AGLA is expected to have a Baa2 credit rating due to minimal need for sustaining capital.

Regardless of structure, the legacy assets look good in the medium term

The independent expert has highlighted that it’s possible for both potential companies to operate as two separate subsidiaries within the current AGL corporation with a similar arms-length offtake agreement to the current proposal.

Soaring futures prices in NSW and upwards pressure on VIC wholesale prices should lift the earnings derived from the legacy assets significantly in the next 12 – 18 months regardless of which entity they sit in. 

AGL has highlighted the difficulty of managing risks in the retail customer book with baseload generation assets so we suspect that the company may already be looking to third parties for capacity contracts.

We therefore don’t foresee an immediate shock to the margins in the Customer Markets from the offtake agreement. However, there is the possibility of increased customer churn if retail tariffs move higher as per our expectations in FY23 - FY24.

Forecast and valuation update

Given the higher chance of the demerger failing with Mike Cannon-Brookes’ 11% stake we have not yet included the impact of the demerger. Equally we also do not include the potential for AGLA to trade on a higher P/E multiple.

We have split our expected Dec 22 net debt with similar proportions to the figures in AGL’s Dec 21 pro-forma balance sheets. We have also reduced our expected Customer Markets gross margin in later years by ~1% to allow for potentially higher churn.

The net impact is a slight decrease in our valuation to (login to view).

Investment view

We still see tailwinds for AGL, particularly for the potential Accel business, given the tight conditions in the energy market.

We expect the impact on NSW and QLD to linger given the impact on coal prices from conflict in Ukraine and we see potential for VIC wholesale prices to move higher in future periods than the current financial market would suggest.

Given this, and despite the uncertainty from the demerger vote, we think the support for earnings growth gives us confidence to maintain our ADD rating.

Price catalysts

  • Retail pricing update from FY23 Final Default Market Offer released in May.
  • Finalisation of the shareholder vote on 15 June.
  • Return to service of Loy Yang Unit 2 on or before 1 August but equally a downside catalyst if this date slips.


  • Commodity prices (gas, electricity, carbon).
  • Performance and reliability of generation plant and costs to maintain.
  • Interest rates and changes to tax regimes and energy markets regulation.

Find out more

Download Full Research Note

If you would like 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