investorscraft@gmail.com

Intrinsic ValueADS-TEC Energy PLC (ADSEW)

Previous Close$1.08
Intrinsic Value
Upside potential
Previous Close
$1.08

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

ADS-TEC Energy PLC operates in the energy storage and electric vehicle (EV) charging infrastructure sector, specializing in high-performance battery systems and ultra-fast charging solutions. The company’s core revenue model is driven by the sale of its proprietary battery-buffered charging technology, which enables rapid EV charging without requiring costly grid upgrades. This positions ADS-TEC as a key player in addressing the growing demand for efficient, scalable EV infrastructure, particularly in urban and commercial settings where space and power constraints are critical. The company competes in a rapidly evolving market dominated by both established energy firms and agile startups, differentiating itself through its advanced battery integration and modular system design. Its technology is particularly relevant in Europe and North America, where regulatory support and EV adoption rates are accelerating. ADS-TEC’s market positioning leverages its engineering expertise and partnerships with utilities, automakers, and charging network operators to expand its footprint in the high-growth clean energy transition space.

Revenue Profitability And Efficiency

In FY 2023, ADS-TEC Energy reported revenue of $107.4 million, reflecting its growing commercialization efforts in the EV charging sector. However, the company posted a net loss of $55.1 million, underscoring the capital-intensive nature of its operations and ongoing R&D investments. Operating cash flow was negative at $20.7 million, while capital expenditures totaled $2.3 million, indicating a focus on scaling production and deployment capabilities.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$1.12 highlights its current lack of profitability, typical of growth-stage firms in the clean energy infrastructure space. ADS-TEC’s capital efficiency is constrained by high upfront costs associated with technology development and market penetration, though its asset-light approach to battery-buffered systems may improve margins as production scales.

Balance Sheet And Financial Health

ADS-TEC Energy maintained $29.2 million in cash and equivalents at year-end 2023, providing limited liquidity against $17.3 million in total debt. The balance sheet suggests a need for additional funding to sustain operations and growth, given the negative cash flow and net losses. The absence of dividend payouts aligns with its reinvestment-focused strategy.

Growth Trends And Dividend Policy

Revenue growth is tied to global EV adoption and infrastructure investments, but profitability remains elusive. The company has no dividend policy, prioritizing reinvestment in technology and market expansion. Key growth drivers include regulatory tailwinds and partnerships, though execution risks persist in a competitive landscape.

Valuation And Market Expectations

Market expectations for ADS-TEC hinge on its ability to capitalize on the EV charging boom, with valuation likely reflecting long-term potential rather than near-term earnings. The stock’s performance will depend on commercialization milestones, margin improvements, and securing strategic alliances in the energy transition ecosystem.

Strategic Advantages And Outlook

ADS-TEC’s proprietary battery-buffered charging technology provides a distinct edge in markets with grid constraints. The outlook depends on scaling production, reducing costs, and navigating supply chain challenges. Success will require balancing innovation with financial discipline, as the company seeks to establish itself as a leader in next-generation EV infrastructure.

Sources

ADS-TEC Energy PLC 2023 Annual Report (10-K), CIK 0001879248

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