investorscraft@gmail.com

Intrinsic ValueClean Energy Fuels Corp. (0I04.L)

Previous Close£2.17
Intrinsic Value
Upside potential
Previous Close
£2.17

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

Clean Energy Fuels Corp. operates in the alternative energy sector, specializing in natural gas solutions for vehicle fleets across the U.S. and Canada. The company’s core revenue model revolves around supplying renewable natural gas (RNG), compressed natural gas (CNG), and liquefied natural gas (LNG) to medium and heavy-duty vehicles, alongside offering fueling infrastructure and maintenance services. Its operations span designing, building, and managing fueling stations, as well as monetizing environmental credits like Renewable Identification Numbers (RINs) and Low Carbon Fuel Standards (LCFS) credits. Serving diverse sectors such as trucking, airports, refuse collection, and public transit, Clean Energy Fuels has established itself as a key player in the transition toward low-carbon transportation. The company’s strategic focus on dairy and livestock waste RNG projects further strengthens its sustainability profile and aligns with growing regulatory and corporate demand for cleaner fuels. With over 500 fueling stations and a customer base of approximately 1,000 fleets, it holds a competitive position in a niche but expanding market driven by decarbonization trends.

Revenue Profitability And Efficiency

Clean Energy Fuels reported revenue of $415.9 million for the period, reflecting its established presence in the alternative fuel market. However, the company posted a net loss of $83.1 million, underscoring challenges in scaling profitability amid infrastructure and R&D investments. Operating cash flow of $64.6 million suggests some operational efficiency, though capital expenditures of $65.0 million indicate ongoing investments in growth initiatives.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$0.37 highlights current earnings challenges, likely tied to high operating costs and competitive pricing pressures. Its capital efficiency is constrained by significant expenditures on RNG projects and station networks, though these investments may yield long-term benefits as adoption of low-carbon fuels accelerates.

Balance Sheet And Financial Health

Clean Energy Fuels maintains a cash position of $91.6 million against total debt of $365.1 million, indicating moderate liquidity but elevated leverage. The balance sheet reflects a growth-oriented strategy, with debt likely funding expansion in RNG production and fueling infrastructure.

Growth Trends And Dividend Policy

The company’s growth is tied to broader adoption of natural gas vehicles and regulatory support for RNG. With no dividend payouts, it prioritizes reinvestment in projects and technology, aligning with its capital-intensive business model.

Valuation And Market Expectations

A market cap of $415.6 million and a beta of 2.577 suggest high volatility and speculative investor sentiment, likely driven by uncertainty around the pace of alternative fuel adoption and policy tailwinds.

Strategic Advantages And Outlook

Clean Energy Fuels benefits from first-mover advantages in RNG infrastructure and partnerships with fleet operators. The outlook hinges on regulatory incentives and cost competitiveness against conventional fuels, with long-term potential in decarbonizing transport.

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