investorscraft@gmail.com

Intrinsic ValueHydrogen-Refueling-Solutions S.A. (ALHRS.PA)

Previous Close1.57
Intrinsic Value
Upside potential
Previous Close
1.57

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

Hydrogen-Refueling-Solutions SA operates in the specialty retail sector, focusing on the design, manufacturing, and deployment of hydrogen refueling stations for a diverse range of vehicles, including light vehicles, buses, trucks, and heavy fleets. The company serves mobility, industrial, storage, and energy markets, positioning itself as a key enabler of the transition to hydrogen-based energy solutions. Founded in 2004 and headquartered in Champ-sur-Drac, France, the company capitalizes on the growing demand for clean energy infrastructure amid global decarbonization efforts. Its niche expertise in hydrogen refueling technology allows it to cater to both public and private sector clients, though it operates in a capital-intensive and rapidly evolving industry. While the company has established a foothold in Europe, its market position remains challenged by competition from larger energy players and the nascent stage of hydrogen adoption in transportation. The long-term viability of its business model hinges on regulatory support, technological advancements, and broader hydrogen ecosystem development.

Revenue Profitability And Efficiency

In the fiscal year ending June 2024, Hydrogen-Refueling-Solutions reported revenue of €24.8 million, reflecting its active role in hydrogen infrastructure deployment. However, the company posted a net loss of €10.4 million, with diluted EPS at -€0.68, indicating ongoing investment phases and operational challenges. Negative operating cash flow of €16.1 million and capital expenditures of €11.8 million underscore the capital-intensive nature of its business model.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its current stage of growth, where significant upfront investments are required to scale operations. With a beta of 1.78, the stock exhibits high volatility, reflecting market uncertainty around hydrogen adoption timelines and the company’s ability to achieve profitability. Capital efficiency remains a critical area for improvement as the firm balances expansion with financial sustainability.

Balance Sheet And Financial Health

Hydrogen-Refueling-Solutions holds €6.7 million in cash and equivalents, against total debt of €27.1 million, indicating a leveraged position. The negative cash flow from operations raises liquidity concerns, though the company’s €56.4 million market capitalization suggests investor confidence in its long-term potential. Continued fundraising or strategic partnerships may be necessary to support its growth trajectory.

Growth Trends And Dividend Policy

The company operates in a high-growth but speculative segment, with revenue potential tied to hydrogen adoption rates. No dividends are paid, as retained earnings are reinvested into R&D and infrastructure expansion. Future growth will depend on regulatory tailwinds, technological cost reductions, and broader hydrogen market maturation.

Valuation And Market Expectations

With a market cap of €56.4 million, the stock trades at a premium to its current financial metrics, reflecting optimism about hydrogen’s future role in energy transition. However, high beta and persistent losses suggest significant execution risk. Investors appear to price in long-term growth rather than near-term profitability.

Strategic Advantages And Outlook

Hydrogen-Refueling-Solutions benefits from first-mover advantage in hydrogen refueling infrastructure, but its success hinges on policy support and cost competitiveness. The outlook remains speculative, with potential for outsized gains if hydrogen gains traction, but high risk if adoption lags. Strategic partnerships or government grants could provide near-term stability.

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