investorscraft@gmail.com

Intrinsic ValueCharbone Hydrogen Corporation (CH.V)

Previous Close$0.13
Intrinsic Value
Upside potential
Previous Close
$0.13

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

Charbone Hydrogen Corporation operates as an emerging clean energy company focused on the production and distribution of green hydrogen. The company leverages hydroelectric power plants to generate renewable electricity, which serves as the primary energy source for its hydrogen production facilities. This integrated approach positions Charbone within the sustainable chemicals sector, targeting industrial clients in agriculture, paper manufacturing, plastics, and metal treatment industries, while also exploring opportunities in transportation and energy storage markets. As a relatively new entrant founded in 2019, the company is establishing its market presence in North America's evolving hydrogen economy. Charbone's strategic positioning capitalizes on the global transition toward decarbonization, aiming to provide a cleaner alternative to conventional hydrogen production methods that rely on fossil fuels. The company's business model combines asset development with technological application in the renewable energy value chain, seeking to create a vertically integrated platform from power generation to hydrogen distribution.

Revenue Profitability And Efficiency

The company reported modest revenue of CAD 325,753 for the fiscal period, indicating early-stage commercial operations. Significant net losses of CAD -2.8 million reflect substantial upfront investments in infrastructure and technology development. Negative operating cash flow of CAD -1.6 million demonstrates the current cash-intensive nature of the business model as the company builds its production capabilities and market presence in the emerging green hydrogen sector.

Earnings Power And Capital Efficiency

Charbone currently exhibits negative earnings power with a diluted EPS of CAD -0.0276, consistent with a development-phase company in the capital-intensive clean energy sector. Capital expenditures of CAD -235,416 indicate ongoing investment in production assets, though at a scale suggesting careful capital deployment. The company's financial performance reflects the typical profile of an early-stage enterprise establishing operational infrastructure before achieving commercial scale.

Balance Sheet And Financial Health

The balance sheet shows limited liquidity with cash reserves of CAD 452,739 against total debt of CAD 4.48 million, indicating potential funding requirements for ongoing operations. The debt level relative to the company's market capitalization of approximately CAD 10.4 million suggests a leveraged capital structure common among development-stage companies in the energy transition space. Financial health metrics point to dependence on external financing to support growth initiatives.

Growth Trends And Dividend Policy

As an early-stage company focused on infrastructure development, Charbone does not currently pay dividends, reinvesting all available capital into growth initiatives. The company's trajectory is characterized by building production capacity and establishing commercial partnerships in the nascent green hydrogen market. Growth trends will likely depend on successful project execution, technology deployment, and market adoption of green hydrogen solutions across target industrial sectors.

Valuation And Market Expectations

With a market capitalization of approximately CAD 10.4 million, valuation reflects investor expectations for future growth in the hydrogen economy rather than current financial performance. The elevated beta of 1.869 indicates significant volatility and sensitivity to market sentiment toward clean energy investments. Market pricing appears to incorporate substantial growth potential alongside the high execution risk typical of emerging technology companies in the renewable energy sector.

Strategic Advantages And Outlook

Charbone's strategic advantage lies in its hydroelectric-powered hydrogen production approach, which differentiates it from fossil fuel-based competitors in terms of environmental credentials. The outlook depends on successful scaling of operations, cost-competitive production, and favorable regulatory developments supporting green hydrogen adoption. Key challenges include achieving commercial-scale production, managing capital requirements, and navigating competitive dynamics in the rapidly evolving clean hydrogen market.

Sources

Company filingsTSXV disclosures

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