investorscraft@gmail.com

Intrinsic ValueClean Energy Fuels Corp. (CLNE)

Previous Close$2.40
Intrinsic Value
Upside potential
Previous Close
$2.40

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

Clean Energy Fuels Corp. operates in the renewable energy sector, specializing in the production and distribution of renewable natural gas (RNG) and conventional natural gas as transportation fuels. The company serves a diverse customer base, including fleet operators in the trucking, refuse, transit, and airport sectors, leveraging its extensive network of fueling stations across North America. Its core revenue model relies on fuel sales, station construction, and operation services, positioning it as a key player in the transition to low-carbon transportation solutions. The company differentiates itself through partnerships with waste management firms to produce RNG from organic waste, aligning with environmental regulations and corporate sustainability goals. Despite competition from electric vehicle infrastructure, CLNE maintains a strong niche in heavy-duty transport, where electrification remains challenging. Its market position is bolstered by long-term contracts and government incentives supporting clean fuel adoption.

Revenue Profitability And Efficiency

In FY 2024, Clean Energy Fuels reported revenue of $415.9 million, reflecting its steady fuel sales and station operations. However, the company posted a net loss of $83.1 million, with diluted EPS of -$0.37, indicating ongoing challenges in achieving profitability. Operating cash flow was positive at $64.6 million, but capital expenditures of $65.0 million nearly offset this, highlighting significant reinvestment needs.

Earnings Power And Capital Efficiency

The company’s negative earnings underscore the capital-intensive nature of its business, with profitability constrained by high operational and development costs. While operating cash flow suggests some ability to fund operations, the near parity with capital expenditures limits free cash flow generation. CLNE’s ability to scale RNG production and improve margins will be critical to enhancing earnings power.

Balance Sheet And Financial Health

Clean Energy Fuels holds $91.6 million in cash and equivalents, providing liquidity against $365.1 million in total debt. The debt level is manageable but requires careful monitoring given the company’s recurring losses. The balance sheet reflects a focus on growth investments, though sustained negative earnings could pressure financial flexibility if not addressed.

Growth Trends And Dividend Policy

Growth is driven by expanding RNG adoption and regulatory tailwinds, though profitability remains elusive. The company does not pay dividends, reinvesting cash flows into infrastructure and partnerships. Long-term growth hinges on broader adoption of natural gas vehicles and policy support for low-carbon fuels.

Valuation And Market Expectations

The market appears to price CLNE based on future growth potential in RNG rather than current earnings. Valuation metrics are skewed by negative profitability, with investors likely betting on regulatory trends and scalability of its fuel network. Execution risks and competition from alternative fuels remain key concerns.

Strategic Advantages And Outlook

CLNE’s strategic partnerships and focus on RNG provide a competitive edge in the clean transportation space. The outlook depends on regulatory support, cost management, and adoption rates in heavy-duty transport. Success will require balancing growth investments with a path to sustained profitability.

Sources

Company filings (10-K), investor presentations

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