investorscraft@gmail.com

Intrinsic ValuePowerCell Sweden AB (publ) (0G9R.L)

Previous Close£26.48
Intrinsic Value
Upside potential
Previous Close
£26.48

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

PowerCell Sweden AB operates in the fuel cell industry, specializing in hydrogen fuel cell technology for automotive, marine, and stationary applications. The company’s core revenue model is driven by the sale of fuel cell stacks and integrated systems, including the PowerCell S2 and S3 series, which cater to heavy-duty, auxiliary power, and megawatt-scale solutions. Its products serve industries transitioning to zero-emission energy, positioning PowerCell as a key player in sustainable energy infrastructure. The company’s engineering services and zero-emission solutions further enhance its value proposition, targeting sectors like telecom, transportation, and marine. Despite competition from established battery and alternative energy providers, PowerCell differentiates itself through proprietary fuel cell technology and a focus on high-power applications where hydrogen offers distinct advantages. Its market position is bolstered by partnerships in the automotive and maritime sectors, though adoption rates remain influenced by broader hydrogen infrastructure development.

Revenue Profitability And Efficiency

PowerCell reported revenue of SEK 334.3 million for the period, reflecting its niche market focus. However, the company posted a net loss of SEK -47.3 million, with diluted EPS of -0.82 SEK, indicating ongoing investment phases. Operating cash flow was negative at SEK -18.6 million, while capital expenditures totaled SEK -46.7 million, underscoring significant R&D and production investments.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight its growth-stage status, with capital deployed toward scaling fuel cell technology. The absence of dividend payouts aligns with reinvestment priorities. PowerCell’s capital efficiency metrics remain under pressure due to high upfront costs in fuel cell development, though long-term potential hinges on hydrogen adoption trends.

Balance Sheet And Financial Health

PowerCell maintains a solid liquidity position with SEK 218.9 million in cash and equivalents, against total debt of SEK 73.8 million. The balance sheet reflects a manageable leverage ratio, supporting continued R&D and operational flexibility. However, sustained losses may necessitate additional funding if profitability timelines extend.

Growth Trends And Dividend Policy

Growth is tied to hydrogen energy adoption, with maritime and heavy transport sectors offering near-term opportunities. The company has no dividend policy, prioritizing reinvestment. Revenue growth will depend on commercial deployments and regulatory support for hydrogen infrastructure.

Valuation And Market Expectations

With a market cap of SEK 1.46 billion and a beta of 1.24, PowerCell is viewed as a high-risk, high-reward play on hydrogen energy. Valuation multiples reflect speculative growth expectations, contingent on broader industry adoption.

Strategic Advantages And Outlook

PowerCell’s proprietary fuel cell technology and partnerships provide strategic advantages in emerging hydrogen markets. The outlook remains speculative, dependent on infrastructure development and policy tailwinds. Near-term challenges include scaling production and achieving cost competitiveness.

Sources

Company filings, London Stock Exchange disclosures

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