investorscraft@gmail.com

Intrinsic ValueHopium S.A. (ALHPI.PA)

Previous Close0.01
Intrinsic Value
Upside potential
Previous Close
0.01

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

Hopium SA operates in the competitive automotive manufacturing sector, specializing in hydrogen-powered vehicles and related components. As a relatively new entrant founded in 2019, the company focuses on leveraging hydrogen fuel cell technology to differentiate itself in the evolving clean energy transportation market. Based in France, Hopium targets environmentally conscious consumers and fleet operators seeking sustainable mobility solutions, positioning itself as an innovator in a niche segment dominated by traditional and electric vehicle manufacturers. The company's revenue model hinges on vehicle sales and component supply, though its early-stage operations reflect significant R&D and commercialization challenges typical of disruptive automotive startups. With hydrogen infrastructure still in development globally, Hopium's market success depends on broader industry adoption and regulatory support for alternative fuel technologies. Its small market cap and negative earnings underscore the high-risk, high-reward nature of its business strategy in a capital-intensive industry.

Revenue Profitability And Efficiency

Hopium reported minimal revenue of €17,465 alongside a substantial net loss of €10.5 million for the period, reflecting its pre-revenue phase focused on product development. The absence of capital expenditures suggests deferred scaling efforts, while negative operating cash flow of €8.4 million highlights ongoing liquidity needs to fund operations. These metrics indicate early-stage inefficiencies as the company prioritizes technology over profitability.

Earnings Power And Capital Efficiency

The company's diluted EPS of -€0.74 and negative net income demonstrate limited earnings power, constrained by high fixed costs and minimal commercial output. With no dividend payouts and significant R&D burn rate, capital is allocated toward sustaining operations rather than generating shareholder returns, typical of startups in the capital-intensive clean energy vehicle sector.

Balance Sheet And Financial Health

Hopium's financial position is strained, with €1.05 million in cash against €13.99 million in total debt, signaling liquidity risks. The debt-heavy structure and lack of meaningful revenue raise concerns about solvency, though the modest market cap of €1.17 million suggests equity markets price in substantial execution risk. Further financing rounds or strategic partnerships may be necessary to avoid distress.

Growth Trends And Dividend Policy

As a pre-commercial entity, Hopium exhibits no revenue growth trajectory or dividend policy, with all resources directed toward achieving technological and market viability. The company's future hinges on successful product launches and scaling in a hydrogen ecosystem that remains nascent, making near-term growth projections highly speculative without clearer demand signals or infrastructure support.

Valuation And Market Expectations

The negative beta of -0.4 implies low correlation with broader markets, possibly reflecting Hopium's speculative profile as a micro-cap alternative energy play. Investors appear to discount its prospects heavily, given the minimal market capitalization relative to debt and operational cash burn, pricing in significant uncertainty around its ability to commercialize hydrogen vehicles profitably.

Strategic Advantages And Outlook

Hopium's focus on hydrogen technology offers first-mover potential in a niche segment, but its outlook is clouded by funding constraints and unproven demand. Strategic partnerships or policy tailwinds for hydrogen infrastructure could improve viability, though near-term survival likely depends on additional capital raises. The company's success remains tethered to broader energy transition trends beyond its control.

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