investorscraft@gmail.com

Intrinsic ValueEnergous Corporation (0IH3.L)

Previous Close£7.65
Intrinsic Value
Upside potential
Previous Close
£7.65

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

Energous Corporation operates in the technology hardware sector, specializing in wireless charging solutions through its proprietary WattUp technology. The company's core revenue model is built on licensing its semiconductor chipsets, software controls, and hardware designs, which enable radio frequency-based charging for a diverse range of applications, including consumer electronics, medical devices, and industrial IoT. Energous targets high-growth markets such as wearables, smart home automation, and healthcare, positioning itself as a niche player in the wireless power ecosystem. Despite its innovative technology, the company faces intense competition from established wireless charging standards like Qi, requiring strategic partnerships and continuous R&D to differentiate itself. Its market position remains early-stage, with adoption dependent on broader industry acceptance of RF-based charging solutions. The company’s ability to scale will hinge on securing design wins with major OEMs and expanding its footprint in underserved verticals like medical implants and electronic shelf labels.

Revenue Profitability And Efficiency

Energous reported revenue of $768,000 for the period, reflecting minimal commercial traction. The company's net loss of $18.4 million and diluted EPS of -$2.57 underscore its pre-revenue stage, with operating cash flow at -$17.6 million indicating heavy reliance on external funding. Capital expenditures were modest at $123,000, suggesting limited investment in scaling production capacity.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its reliance on capital markets to fund operations. With no significant revenue streams yet, Energous’ capital efficiency remains weak, as evidenced by its substantial operating losses. The focus remains on R&D and commercialization efforts to monetize its IP portfolio.

Balance Sheet And Financial Health

Energous holds $1.35 million in cash and equivalents against $1.49 million in total debt, indicating a tight liquidity position. The modest market capitalization of $8.6 million reflects investor skepticism about near-term viability. The balance sheet suggests ongoing financial strain, necessitating additional fundraising to sustain operations.

Growth Trends And Dividend Policy

Growth prospects are tied to adoption of WattUp technology, which remains speculative. The company has no dividend policy, consistent with its pre-profitability status and reinvestment needs. Future performance depends on securing licensing deals and expanding into target markets like medical devices and IoT.

Valuation And Market Expectations

The low market cap and beta of 0.73 imply limited investor confidence and high volatility risk. Valuation metrics are challenging to assess given minimal revenue and persistent losses. Market expectations are muted, with success contingent on technological validation and commercial partnerships.

Strategic Advantages And Outlook

Energous’ key advantage lies in its patented RF charging technology, which offers unique applications in niche markets. However, the outlook remains uncertain due to competition and funding constraints. Strategic partnerships or acquisitions could provide a pathway to scalability, but execution risks are high.

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