investorscraft@gmail.com

Intrinsic ValueAqua Metals, Inc. (0HH6.L)

Previous Close£4.72
Intrinsic Value
Upside potential
Previous Close
£4.72

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

Aqua Metals, Inc. operates in the waste management sector, specializing in lead recycling through innovative and environmentally sustainable methods. The company focuses on producing hard lead, lead compounds, and plastics, catering primarily to the U.S. market. Unlike traditional smelting, Aqua Metals employs a proprietary AquaRefining technology, positioning itself as a cleaner alternative in an industry often criticized for environmental hazards. This differentiation allows the company to target environmentally conscious customers and regulatory-compliant markets. Despite its niche focus, Aqua Metals faces competition from established recyclers and fluctuating lead prices, which influence its revenue stability. The company’s market position hinges on scaling its technology and securing long-term contracts to mitigate cyclical commodity risks. Its growth potential is tied to broader adoption of green recycling solutions and regulatory tailwinds favoring sustainable practices in industrial waste management.

Revenue Profitability And Efficiency

Aqua Metals reported no revenue for the period, reflecting operational challenges or transitional phases in its business model. The net loss of $24.6 million and diluted EPS of -$3.83 underscore significant profitability hurdles, likely due to high operational costs and limited commercial output. Negative operating cash flow of $13.6 million and capital expenditures of $12.2 million suggest heavy investment in technology and infrastructure, with no immediate returns.

Earnings Power And Capital Efficiency

The absence of revenue and persistent net losses indicate weak earnings power, though the company’s beta of 0.657 suggests lower volatility relative to the market. Capital efficiency is constrained by high upfront costs for its AquaRefining technology, with cash burn from operations and investments outpacing liquidity reserves. The path to profitability depends on scaling production and achieving cost efficiencies.

Balance Sheet And Financial Health

Aqua Metals holds $4.1 million in cash against $4.3 million in total debt, indicating tight liquidity. The near-parity of cash and debt raises concerns about financial flexibility, especially with negative cash flows. The lack of dividend payouts aligns with its reinvestment needs, but sustained losses may necessitate additional financing to avoid solvency risks.

Growth Trends And Dividend Policy

Growth is contingent on commercializing its recycling technology, with no current revenue streams. The company does not pay dividends, prioritizing capital retention for R&D and operational expansion. Long-term trends in green recycling and lead demand could drive future growth, but near-term prospects remain uncertain without visible revenue traction.

Valuation And Market Expectations

The $10 million market cap reflects skepticism about near-term viability, given zero revenue and deep losses. Investors likely price in high execution risk, with valuation hinging on successful technology adoption. The low beta implies muted market expectations, possibly due to limited trading activity or niche positioning.

Strategic Advantages And Outlook

Aqua Metals’ key advantage is its eco-friendly recycling technology, which could disrupt traditional lead smelting if scaled. However, the outlook remains cautious due to financial constraints and unproven commercial scalability. Regulatory support for sustainable practices may offer tailwinds, but execution risks dominate the narrative until revenue generation materializes.

Sources

Company filings, market 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