investorscraft@gmail.com

Intrinsic ValueClean Power Hydrogen Plc (CPH2.L)

Previous Close£4.75
Intrinsic Value
Upside potential
Previous Close
£4.75

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 Power Hydrogen Plc operates in the renewable utilities sector, specializing in green hydrogen production through its proprietary membrane-free electrolyser technology. The company’s solutions generate medical-grade hydrogen and oxygen, targeting industries such as power generation, manufacturing, transportation, and hydroculture. Unlike conventional electrolysers, its technology eliminates the need for membranes, reducing maintenance costs and improving efficiency, positioning it as an innovative player in the emerging green hydrogen market. The company’s focus on scalable, modular systems allows it to serve diverse applications, from industrial clients to commercial retail, aligning with global decarbonization trends. Despite being in the early commercialization phase, its technology differentiates it from competitors by offering higher purity outputs and lower operational complexity. Clean Power Hydrogen’s market position is bolstered by increasing regulatory support for green hydrogen, though it faces competition from established electrolyser manufacturers and alternative clean energy solutions.

Revenue Profitability And Efficiency

Clean Power Hydrogen reported no revenue for FY 2023, reflecting its pre-revenue stage as it scales its technology. The company posted a net loss of £4.1 million, driven by R&D and operational expenses, with diluted EPS at -1.54p. Operating cash flow was negative £5.9 million, while capital expenditures were modest at £241,000, indicating restrained investment in physical assets amid ongoing technological development.

Earnings Power And Capital Efficiency

The absence of revenue underscores the company’s reliance on funding to sustain operations, with negative earnings highlighting its developmental phase. Capital efficiency remains constrained by high R&D costs, though the limited capex suggests a focus on leveraging existing technology rather than heavy infrastructure investment. The company’s ability to monetize its electrolyser technology will be critical for future earnings power.

Balance Sheet And Financial Health

Clean Power Hydrogen’s balance sheet shows £327,000 in cash, against £824,000 in total debt, indicating limited liquidity. The negative operating cash flow raises concerns about near-term solvency, though its modest debt levels provide some flexibility. The company may require additional financing to bridge the gap until commercial operations generate sustainable cash flows.

Growth Trends And Dividend Policy

Growth is contingent on commercial adoption of its electrolyser technology, with no current revenue or dividend payments. The green hydrogen market’s expansion, driven by decarbonization policies, offers long-term potential, but near-term growth depends on securing partnerships or orders. The absence of dividends aligns with its reinvestment-focused strategy.

Valuation And Market Expectations

With a market cap of £22.2 million, the valuation reflects speculative optimism around its technology’s potential rather than current financial performance. The low beta (0.202) suggests limited correlation with broader markets, typical of early-stage companies. Investors appear to be pricing in future adoption of green hydrogen solutions.

Strategic Advantages And Outlook

Clean Power Hydrogen’s membrane-free technology provides a unique edge in purity and cost efficiency, but commercialization risks remain. Regulatory tailwinds for green hydrogen could accelerate demand, though competition and funding challenges pose hurdles. The outlook hinges on successful pilot deployments and scaling production capabilities to transition from R&D to revenue generation.

Sources

Company filings, London Stock Exchange 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