investorscraft@gmail.com

Intrinsic ValueREC Silicon ASA (0FS8.L)

Previous Close£1.10
Intrinsic Value
Upside potential
Previous Close
£1.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

REC Silicon ASA operates in the chemicals sector, specializing in high-purity silicon materials for the solar and electronics industries. The company produces solar-grade polysilicon for photovoltaic applications and electronic-grade polysilicon for semiconductor manufacturing, alongside silicon gases used in advanced electronics. Its product portfolio includes granular polysilicon, Siemens rods, and specialized silicon gases like silane and dichlorosilane, catering to diverse industrial needs. REC Silicon holds a niche position in the global polysilicon market, competing with larger players by focusing on high-purity materials essential for solar panel efficiency and semiconductor performance. The company’s strategic emphasis on renewable energy and electronics aligns with growing demand for sustainable technologies, though it faces challenges from volatile raw material costs and geopolitical trade dynamics. Its Norwegian base provides access to renewable energy sources, supporting its sustainability claims, but reliance on export markets exposes it to regulatory and competitive pressures.

Revenue Profitability And Efficiency

In FY 2023, REC Silicon reported revenue of NOK 140.8 million, reflecting its specialized but constrained market presence. The company posted a net loss of NOK 457.4 million, with negative operating cash flow of NOK 132.1 million, underscoring operational challenges. Capital expenditures of NOK 91.3 million indicate ongoing investments, but weak cash generation raises concerns about near-term liquidity and cost management.

Earnings Power And Capital Efficiency

The diluted EPS of -1.09 NOK highlights REC Silicon’s current lack of earnings power, driven by high production costs and competitive pricing pressures. Negative cash flow from operations further signals inefficiencies in converting revenue into sustainable profitability, necessitating strategic adjustments to improve capital allocation and operational leverage.

Balance Sheet And Financial Health

REC Silicon’s balance sheet shows limited liquidity, with NOK 10.3 million in cash against total debt of NOK 65.1 million. The modest debt level is manageable, but constrained cash reserves and persistent losses could strain financial flexibility. The absence of dividends aligns with its focus on preserving capital for turnaround efforts.

Growth Trends And Dividend Policy

The company’s growth is tied to solar and semiconductor demand, but recent losses and negative cash flows suggest stagnation. No dividends are paid, as REC Silicon prioritizes reinvestment and debt management. Long-term prospects depend on scaling production and capturing higher-margin opportunities in electronics-grade silicon.

Valuation And Market Expectations

With a market cap of NOK 885 million and a negative beta (-0.383), REC Silicon is viewed as a high-risk, counter-cyclical play. Investors likely anticipate a turnaround driven by renewable energy tailwinds, but current valuation reflects skepticism given its unprofitability and cash burn.

Strategic Advantages And Outlook

REC Silicon’s expertise in high-purity silicon and renewable energy alignment offers strategic potential, but execution risks persist. Success hinges on cost reduction, demand recovery in solar markets, and securing stable customer contracts. The outlook remains uncertain, with upside contingent on operational improvements and favorable industry trends.

Sources

Company description, financial metrics from disclosed filings, and market data from LSE.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount