investorscraft@gmail.com

Intrinsic ValueActive Energy Group Plc (AEG.L)

Previous Close£0.10
Intrinsic Value
Upside potential
Previous Close
£0.10

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

Active Energy Group Plc operates in the renewable energy sector, specializing in biomass-based solutions. The company’s flagship product, CoalSwitch, is a proprietary biomass fuel derived from low-value forestry residues, agricultural byproducts, and energy crops, positioning it as a sustainable alternative to traditional coal. Active Energy also engages in wood chip distribution and processing, leveraging its supply chain expertise to serve industrial and energy markets. The company targets global demand for carbon-neutral energy sources, particularly in regions transitioning away from fossil fuels. Despite its innovative technology, Active Energy operates in a highly competitive sector dominated by established players in biomass and renewable energy. Its niche focus on forestry residues provides differentiation but requires scaling to achieve commercial viability. The company’s market position remains developmental, with growth contingent on regulatory support for biomass adoption and strategic partnerships to expand production capacity.

Revenue Profitability And Efficiency

Active Energy reported no revenue for FY 2023, reflecting its pre-commercial stage in CoalSwitch development. The company posted a net loss of GBp 15.5 million, with diluted EPS of -GBp 0.0237, underscoring ongoing investment in R&D and operational infrastructure. Negative operating cash flow of GBp 2.25 million highlights cash burn as the firm advances toward commercialization.

Earnings Power And Capital Efficiency

The absence of revenue limits traditional earnings metrics, with capital efficiency currently focused on product development rather than returns. The company’s negative EPS and cash flow indicate reliance on external funding to sustain operations until CoalSwitch achieves market traction.

Balance Sheet And Financial Health

Active Energy holds GBp 319,137 in cash, providing limited runway against annual cash burn. Total debt of GBp 135,627 is modest, but the lack of revenue raises liquidity concerns. The balance sheet reflects a pre-revenue biotech-like profile, with financial health dependent on future fundraising or commercial milestones.

Growth Trends And Dividend Policy

Growth hinges on scaling CoalSwitch production and securing offtake agreements. No dividends are paid, consistent with the company’s focus on reinvesting scarce resources into commercialization efforts. Shareholder returns are contingent on successful market entry and technology adoption.

Valuation And Market Expectations

The GBp 348,005 market cap suggests speculative valuation, pricing in potential rather than current fundamentals. A beta of 0.712 indicates lower volatility than the broader market, possibly due to illiquidity or niche positioning. Investors appear to discount near-term financials in favor of long-term biomass energy prospects.

Strategic Advantages And Outlook

Active Energy’s proprietary CoalSwitch technology offers a differentiated biomass solution, but execution risk is high. Success depends on regulatory tailwinds, cost-competitive production, and partnerships. The outlook remains uncertain, with the company needing to transition from development to revenue generation to justify its valuation.

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