investorscraft@gmail.com

Intrinsic ValueSaltX Technology Holding AB (publ) (0G6W.L)

Previous Close£8.95
Intrinsic Value
Upside potential
Previous Close
£8.95

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

SaltX Technology Holding AB operates in the industrial machinery sector, specializing in patented energy storage solutions tailored for energy companies and industrial clients. The company's core revenue model revolves around the development and commercialization of innovative storage technologies designed to enhance energy efficiency and sustainability. Positioned in Sweden, SaltX leverages its proprietary advancements to address growing demand for decarbonization and grid stability in the energy sector. The firm competes in a niche but rapidly evolving market, where scalability and technological differentiation are critical. Its focus on industrial applications provides a distinct edge, though commercialization challenges persist given the capital-intensive nature of energy infrastructure. SaltX’s market position hinges on its ability to secure partnerships and demonstrate cost-effective, large-scale deployment of its solutions.

Revenue Profitability And Efficiency

In FY 2024, SaltX reported revenue of SEK 39.9 million, reflecting its early-stage commercialization efforts. The company posted a net loss of SEK -56.5 million, with negative operating cash flow of SEK -58.6 million, underscoring ongoing R&D and operational investments. Capital expenditures totaled SEK -8.6 million, indicating restrained spending relative to its cash burn. The lack of profitability aligns with its growth-phase status in a capital-intensive industry.

Earnings Power And Capital Efficiency

SaltX’s diluted EPS of SEK -0.32 highlights its current earnings deficit, driven by high development costs and limited revenue scale. The negative operating cash flow further emphasizes liquidity pressures, though its cash position (SEK 21.9 million) provides near-term runway. Capital efficiency remains a challenge, typical of firms prioritizing technological advancement over immediate profitability.

Balance Sheet And Financial Health

The company holds SEK 21.9 million in cash against total debt of SEK 23.3 million, suggesting a tight liquidity buffer. With no dividend payouts and a market cap of SEK 773 million, SaltX’s financial health hinges on securing additional funding or achieving revenue traction to offset its debt and cash burn.

Growth Trends And Dividend Policy

SaltX is in a high-growth phase, with revenue potential tied to energy storage adoption. However, its lack of profitability and negative cash flows necessitate external financing. The absence of dividends aligns with its reinvestment strategy, focusing on scaling its technology rather than shareholder returns.

Valuation And Market Expectations

The market values SaltX at SEK 773 million, reflecting optimism around its energy storage IP. A beta of 1.47 indicates higher volatility, typical of growth-stage cleantech firms. Investors likely price in future commercialization success, though execution risks remain significant.

Strategic Advantages And Outlook

SaltX’s patented technology and industrial focus provide a competitive moat, but scalability is untested. The outlook depends on securing partnerships and reducing cash burn. Macro trends favor energy storage demand, but near-term challenges persist in funding and market penetration.

Sources

Company filings, London Stock Exchange data

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