investorscraft@gmail.com

Intrinsic ValueEnsurge Micropower ASA (0JI9.L)

Previous Close£0.84
Intrinsic Value
Upside potential
Previous Close
£0.84

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

Ensurge Micropower ASA operates in the high-growth segment of ultrathin energy storage solutions, catering to wearable devices and connected sensors. The company leverages its proprietary solid-state lithium battery technology to produce rechargeable batteries with superior energy density, positioning itself as a key player in next-generation micro-power solutions. Its focus on miniaturized, high-performance energy storage aligns with increasing demand for compact, efficient power sources in IoT, medical devices, and consumer electronics. Ensurge differentiates itself through advanced material science and scalable manufacturing processes, targeting industries where thinness and flexibility are critical. Despite being in a capital-intensive R&D phase, the company holds potential in niche markets where conventional batteries fall short. Competition includes established battery manufacturers and startups, but Ensurge’s specialization in ultrathin form factors provides a defensible niche. The company’s rebranding in 2021 reflects its strategic pivot toward energy storage, though commercialization and scaling remain key challenges.

Revenue Profitability And Efficiency

Ensurge Micropower reported minimal revenue of NOK 138,000 in FY 2023, underscoring its pre-revenue stage as it focuses on R&D and product development. The company posted a net loss of NOK -16.9 million, reflecting heavy investment in technology and operational infrastructure. Operating cash flow was deeply negative at NOK -12.7 million, with modest capital expenditures of NOK -247,000, indicating constrained liquidity for growth initiatives.

Earnings Power And Capital Efficiency

The company’s diluted EPS of NOK -0.0747 highlights its current lack of earnings power, typical of an early-stage technology firm. Negative operating cash flow and minimal revenue suggest capital efficiency remains a challenge, with resources primarily allocated to advancing its solid-state battery technology rather than commercialization. The absence of meaningful scale limits near-term profitability prospects.

Balance Sheet And Financial Health

Ensurge Micropower’s balance sheet shows limited liquidity, with cash and equivalents of NOK 2.2 million against total debt of NOK 17.7 million, raising concerns about solvency without additional financing. The company’s market capitalization of NOK 982.9 million suggests investor optimism about its technology, but its high burn rate necessitates further capital raises to sustain operations and R&D.

Growth Trends And Dividend Policy

Growth is currently driven by technological advancements rather than revenue, with no dividends distributed, consistent with its development-stage status. The company’s future hinges on successful commercialization of its ultrathin batteries, though timelines remain uncertain. Given its cash constraints, external funding or partnerships will likely dictate its ability to scale.

Valuation And Market Expectations

The market values Ensurge Micropower at NOK 982.9 million, implying significant optimism about its technology’s potential despite minimal revenue. A beta of 1 suggests market-aligned volatility, reflecting balanced investor sentiment between high-risk R&D and long-term upside in energy storage. Valuation appears speculative, contingent on future product adoption and partnerships.

Strategic Advantages And Outlook

Ensurge’s solid-state battery technology offers a competitive edge in ultrathin energy storage, but commercialization risks persist. Strategic partnerships or licensing agreements could accelerate market entry. The outlook remains uncertain, dependent on securing funding and achieving technological milestones. Success hinges on penetrating niche markets where its form factor and energy density are critical differentiators.

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