investorscraft@gmail.com

Intrinsic ValueMcPhy Energy S.A. (0QTF.L)

Previous Close£0.15
Intrinsic Value
Upside potential
Previous Close
£0.15

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

McPhy Energy S.A. operates in the industrial capital goods sector, specializing in hydrogen production, storage, and distribution solutions. The company serves the hydrogen energy, mobility, and industrial markets with a portfolio that includes alkaline electrolyzers, hydrogen storage systems, and fuel cells. Its integrated hydrogen stations and solutions cater to a global clientele across Europe, the Middle East, Africa, the Americas, and the Asia-Pacific region. McPhy positions itself as a technology-driven player in the emerging green hydrogen economy, leveraging its expertise to address decarbonization challenges in energy-intensive industries and transportation. The company’s focus on scalable and modular systems aligns with the growing demand for clean energy infrastructure, though it operates in a competitive landscape with established energy and industrial firms diversifying into hydrogen. McPhy’s early-mover advantage in electrolyzer technology and strategic partnerships could bolster its market position as hydrogen adoption accelerates.

Revenue Profitability And Efficiency

In FY 2023, McPhy reported revenue of €18.8 million, reflecting its niche focus in the hydrogen sector. The company posted a net loss of €47.4 million, underscoring the capital-intensive nature of its operations and ongoing R&D investments. Operating cash flow was negative €51.4 million, while capital expenditures totaled €24.5 million, indicating significant upfront costs associated with scaling its technology and infrastructure.

Earnings Power And Capital Efficiency

McPhy’s diluted EPS of -€1.7 highlights its current lack of profitability, typical of growth-stage companies in the clean energy space. The negative operating cash flow and substantial capex suggest heavy reinvestment requirements, though its €63 million cash reserve provides near-term liquidity to fund operations and expansion.

Balance Sheet And Financial Health

McPhy maintains a relatively low debt level of €5 million, with a robust cash position of €63 million as of FY 2023. This balance sheet structure supports its growth trajectory, though sustained losses and cash burn warrant close monitoring. The company’s equity-heavy financing approach aligns with its developmental stage.

Growth Trends And Dividend Policy

McPhy’s growth is tied to global hydrogen adoption, with revenue potential hinging on policy tailwinds and industrial decarbonization. The company does not pay dividends, reinvesting all resources into technology development and market penetration. Its high beta (2.64) reflects sensitivity to energy transition trends and investor sentiment toward speculative growth plays.

Valuation And Market Expectations

With a market cap of €1.9 million, McPhy is valued as a high-risk, high-reward bet on hydrogen’s scalability. The steep losses and negative cash flows suggest investors are pricing in long-term potential rather than near-term fundamentals. Valuation multiples are less meaningful given the absence of profitability.

Strategic Advantages And Outlook

McPhy’s specialization in electrolyzers and integrated solutions differentiates it in a fragmented market. Its success depends on securing large-scale projects and achieving cost competitiveness. Regulatory support for green hydrogen in Europe and globally could catalyze demand, but execution risks and funding needs remain critical hurdles. The outlook is speculative but aligned with decarbonization megatrends.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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