investorscraft@gmail.com

Intrinsic ValueClearSign Technologies Corporation (0I0B.L)

Previous Close£0.63
Intrinsic Value
Upside potential
Previous Close
£0.63

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

ClearSign Technologies Corporation operates in the industrial technology sector, specializing in advanced combustion and emissions control solutions. The company’s core offerings include the ClearSign Core Burner Technology, which enhances energy efficiency and reduces emissions in industrial systems, and the ClearSign Eye Flame Sensor, designed for precise flame detection in harsh environments. Its Plug & Play technology provides retrofit solutions for refinery heaters, targeting cost savings and operational improvements. ClearSign serves energy, petrochemical, and industrial boiler markets, positioning itself as an innovator in clean combustion. The company’s technologies address tightening global emissions regulations, offering a competitive edge in sustainability-driven industries. Despite its niche focus, ClearSign competes with larger industrial equipment providers by emphasizing proprietary, high-efficiency solutions. Its presence in the U.S. and China aligns with key industrial growth regions, though scaling commercialization remains a challenge.

Revenue Profitability And Efficiency

ClearSign reported revenue of $3.6 million in the latest fiscal period, reflecting its early-stage commercialization efforts. The company posted a net loss of $5.3 million, with diluted EPS of -$0.11, underscoring ongoing investment in R&D and market penetration. Operating cash flow was negative at $4.4 million, while capital expenditures were minimal at $39,000, indicating a lean operational structure focused on preserving liquidity.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its pre-revenue growth phase, with capital primarily allocated to technology development. ClearSign’s modest revenue base suggests limited near-term earnings power, though its IP portfolio could drive future licensing or product sales. The absence of significant debt ($188,000) reduces financial risk, but sustained losses necessitate careful capital management.

Balance Sheet And Financial Health

ClearSign maintains a solid liquidity position with $14.0 million in cash and equivalents, providing runway for operations. Total debt is negligible, reflecting a low-leverage balance sheet. The company’s equity-heavy structure (market cap ~$30.9 million) aligns with its development-stage profile, though further fundraising may be required to scale commercialization.

Growth Trends And Dividend Policy

Growth is tied to adoption of its combustion technologies in industrial markets, with regulatory tailwinds supporting demand. No dividends are paid, as the company reinvests all cash flows into growth initiatives. Share count has likely increased given historical losses, though dilution risk persists if profitability remains elusive.

Valuation And Market Expectations

The market values ClearSign at ~$30.9 million, reflecting speculative growth potential in clean combustion tech. A beta of 1.152 suggests higher volatility versus the broader market, typical of small-cap tech firms. Investors likely price in long-term commercialization success rather than near-term fundamentals.

Strategic Advantages And Outlook

ClearSign’s IP portfolio and regulatory-driven demand for emissions control solutions are key advantages. However, competition from established industrial players and slow adoption curves pose risks. The outlook hinges on scaling partnerships and proving cost savings for customers, with China’s industrial sector offering a strategic growth avenue.

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