investorscraft@gmail.com

Intrinsic ValueATOME Energy PLC (ATOM.L)

Previous Close£66.50
Intrinsic Value
Upside potential
Previous Close
£66.50

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

ATOME Energy PLC operates in the renewable utilities sector, focusing on the production, marketing, and distribution of green hydrogen and ammonia. As a relatively new entrant, incorporated in 2021, the company is positioning itself within the rapidly evolving clean energy market, leveraging the global shift toward decarbonization. Its core revenue model is expected to derive from the sale of green hydrogen and ammonia, which are increasingly demanded for industrial and transportation applications. The company’s strategic focus on green ammonia, a key component in fertilizers and a potential clean fuel, aligns with broader sustainability trends. ATOME’s early-stage operations and UK base position it to capitalize on Europe’s aggressive renewable energy policies, though it faces competition from established players and newer innovators in the hydrogen economy. The firm’s ability to scale production and secure offtake agreements will be critical to its long-term market positioning.

Revenue Profitability And Efficiency

ATOME Energy PLC reported no revenue for FY 2023, reflecting its pre-revenue stage as it develops its green hydrogen and ammonia projects. The company posted a net loss of 6.8 million GBp, with diluted EPS at -0.18 GBp, underscoring significant upfront investment costs. Operating cash flow was negative at 4.97 million GBp, while capital expenditures totaled 4.77 million GBp, indicative of heavy investment in infrastructure and technology.

Earnings Power And Capital Efficiency

Given its early-stage status, ATOME Energy PLC has yet to generate earnings, with its financials dominated by development and operational expenses. The negative operating cash flow and substantial capital expenditures highlight the capital-intensive nature of the green hydrogen sector. The company’s ability to transition to positive cash flow will depend on successful project execution and commercialization of its products.

Balance Sheet And Financial Health

ATOME Energy PLC’s balance sheet shows 550,000 GBp in cash and equivalents against total debt of 864,000 GBp, indicating limited liquidity. The modest cash position relative to debt suggests potential funding needs as the company scales operations. Investors should monitor its ability to secure additional financing or strategic partnerships to support growth without overleveraging.

Growth Trends And Dividend Policy

ATOME Energy PLC is in a high-growth phase, with no dividends paid, as it reinvests all available capital into project development. The company’s growth trajectory hinges on the successful deployment of its green hydrogen and ammonia production capabilities, alongside securing long-term offtake agreements. Market adoption of green ammonia and hydrogen will be pivotal to its future revenue streams.

Valuation And Market Expectations

With a market capitalization of approximately 20.1 million GBp and no current revenue, ATOME Energy PLC’s valuation reflects investor optimism about its long-term potential in the green energy sector. The low beta of 0.43 suggests relative insulation from broader market volatility, though this may also indicate limited trading liquidity or investor awareness.

Strategic Advantages And Outlook

ATOME Energy PLC benefits from its focus on green hydrogen and ammonia, sectors with strong regulatory tailwinds. However, its success depends on execution risk, funding stability, and competitive positioning. The company’s outlook is tied to global decarbonization efforts, but it must navigate technological, regulatory, and market challenges to achieve scalable profitability.

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