investorscraft@gmail.com

Intrinsic ValueClearSign Technologies Corporation (CLIR)

Previous Close$0.61
Intrinsic Value
Upside potential
Previous Close
$0.61

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

ClearSign Technologies Corporation operates in the industrial combustion and emissions control sector, specializing in advanced burner technologies designed to improve efficiency and reduce harmful emissions. The company’s core revenue model is built on licensing its proprietary combustion systems, alongside engineering services and equipment sales, primarily targeting energy-intensive industries such as oil & gas, power generation, and chemical processing. ClearSign’s technologies differentiate through precise flame control and ultra-low NOx emissions, positioning it as a niche innovator in a market increasingly driven by stringent environmental regulations. The company competes against larger industrial players but leverages its intellectual property portfolio and focus on sustainability to carve out a specialized role. Its solutions appeal to operators seeking compliance with emissions standards while maintaining operational efficiency, though adoption cycles in heavy industries remain a challenge. ClearSign’s market position hinges on its ability to scale partnerships and demonstrate cost savings for clients, balancing R&D intensity with commercialization efforts.

Revenue Profitability And Efficiency

ClearSign reported revenue of $3.6 million for the period, reflecting its early-stage commercialization efforts. The company’s net loss of $5.3 million and negative operating cash flow of $4.4 million underscore ongoing investments in technology deployment and market penetration. Capital expenditures were minimal at $39,000, indicating a lean operational approach focused on R&D and licensing rather than heavy asset deployment.

Earnings Power And Capital Efficiency

The diluted EPS of -$0.11 highlights current earnings challenges as the company prioritizes growth over profitability. With $14.0 million in cash and equivalents against modest debt of $188,000, ClearSign maintains adequate liquidity to fund operations, though sustained losses may necessitate further capital raises unless revenue scales significantly.

Balance Sheet And Financial Health

ClearSign’s balance sheet remains relatively unburdened by debt, with a strong cash position providing runway for its growth strategy. The low debt-to-equity ratio suggests financial flexibility, but reliance on equity financing could dilute shareholders if losses persist. The absence of dividends aligns with its reinvestment-focused stage.

Growth Trends And Dividend Policy

Revenue growth will depend on broader adoption of ClearSign’s technologies, which face competition from established industrial suppliers. The company does not pay dividends, redirecting resources toward R&D and commercialization. Long-term trends in emissions regulation could drive demand, but execution risks remain high given the capital-intensive nature of target industries.

Valuation And Market Expectations

The market likely prices ClearSign as a speculative growth story, with valuation tied to potential licensing deals and regulatory tailwinds. Negative earnings and cash flow suggest investors are betting on future scalability, though the path to profitability remains uncertain without clearer revenue diversification.

Strategic Advantages And Outlook

ClearSign’s IP portfolio and focus on emissions reduction provide strategic differentiation, but its outlook hinges on converting pilot projects into recurring revenue streams. Regulatory trends are favorable, but execution risks and competition from larger industrial players could limit upside. Near-term focus will likely remain on proving technology efficacy and securing partnerships.

Sources

Company filings (10-K), CIK 0001434524

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