investorscraft@gmail.com

Intrinsic ValueDeregallera Holdings Ltd (DGI.L)

Previous Close£0.02
Intrinsic Value
Upside potential
Previous Close
£0.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Deregallera Holdings Ltd operates in the electrical equipment and parts industry, focusing on the research and development of energy storage solutions and motor design. The company, formerly known as DG Innovate Ltd, targets innovation in sustainable energy technologies, positioning itself in a niche but rapidly evolving sector. Its core revenue model likely hinges on intellectual property development, partnerships, and potential licensing agreements, though commercialization remains at an early stage. The energy storage market is highly competitive, with established players and startups vying for dominance in battery technology and efficiency improvements. Deregallera’s strategic shift in 2022 reflects a pivot toward specialized R&D, but its market penetration and scalability are yet to be proven. The company’s UK base provides access to regional innovation hubs, but global expansion will require significant capital and technological differentiation to compete with larger industrial and clean-energy firms.

Revenue Profitability And Efficiency

Deregallera reported minimal revenue of £302.4k for FY 2023, overshadowed by a net loss of £37.8m, reflecting its heavy R&D focus and pre-commercialization phase. Operating cash flow was deeply negative at £-13.0m, with modest capital expenditures of £-117.7k, indicating limited near-term infrastructure investments. The lack of profitability underscores the company’s early-stage challenges in monetizing its innovations.

Earnings Power And Capital Efficiency

The company’s diluted EPS of £-0.0004 and substantial net losses highlight weak earnings power, typical of R&D-intensive firms. Capital efficiency is constrained by high burn rates, with cash reserves of £18.8m offset by total debt of £24.5m. Deregallera’s ability to scale operations profitably will depend on successful technology deployment or strategic partnerships.

Balance Sheet And Financial Health

Deregallera’s balance sheet shows £18.8m in cash against £24.5m in total debt, raising liquidity concerns if losses persist. The absence of dividend payouts aligns with its growth-focused strategy, but leverage and negative equity from accumulated deficits may necessitate further fundraising to sustain operations beyond the near term.

Growth Trends And Dividend Policy

Growth is speculative, hinging on R&D breakthroughs or commercialization milestones. No dividends are paid, consistent with its reinvestment priorities. The 3.564 beta suggests high volatility, reflecting investor uncertainty about its technology’s viability and market potential.

Valuation And Market Expectations

With a market cap of £2.3m, the company trades at a steep discount to book value, signaling skepticism about its asset quality or future cash flows. The high beta implies market expectations are bifurcated between transformative success and continued underperformance.

Strategic Advantages And Outlook

Deregallera’s niche focus on energy storage and motor design could yield long-term advantages if its IP portfolio gains traction. However, the outlook remains highly uncertain, requiring significant capital, technological validation, and market adoption to justify its valuation. Near-term risks include liquidity constraints and competitive pressures in the clean-energy sector.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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