investorscraft@gmail.com

Intrinsic ValueeEnergy Group Plc (EAAS.L)

Previous Close£5.50
Intrinsic Value
Upside potential
Previous Close
£5.50

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

eEnergy Group Plc operates as an integrated energy services provider in the UK and Ireland, focusing on energy efficiency solutions for education and commercial sectors. The company’s core offerings include LED lighting retrofits, energy consultancy, procurement, and analytics, positioning it as a specialist in reducing energy consumption and costs for institutional clients. Its business model combines technology-driven efficiency improvements with advisory services, creating a recurring revenue stream through long-term energy savings contracts. The firm operates in a competitive but growing market, driven by regulatory pressures and corporate sustainability goals. eEnergy differentiates itself through end-to-end service integration, from audit to implementation, which enhances client stickiness. However, its niche focus on the UK and Ireland limits geographic diversification, exposing it to regional economic and policy risks. The company’s expertise in the education sector provides a defensible market position, though scalability remains a challenge given the fragmented nature of energy efficiency projects.

Revenue Profitability And Efficiency

In FY 2023, eEnergy reported revenue of £17.5 million (GBp), reflecting its core energy services operations. However, the company posted a net loss of £1.7 million (GBp), with diluted EPS of -0.47p, indicating ongoing profitability challenges. Operating cash flow was negative at £3.0 million (GBp), exacerbated by working capital demands, while capital expenditures remained modest at £195k (GBp), suggesting limited investment in growth assets.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore inefficiencies in converting revenue to profitability. Its capital-light model, evidenced by low capex, relies on service delivery rather than asset ownership, but operating losses highlight margin pressures. The lack of positive earnings power raises questions about sustainable returns, particularly given its debt burden and cash burn.

Balance Sheet And Financial Health

eEnergy’s balance sheet shows £597k (GBp) in cash against £8.4 million (GBp) of total debt, indicating liquidity constraints. The net debt position and negative cash flow signal financial stress, requiring careful monitoring of refinancing risks. With no dividend payments, the company prioritizes liquidity preservation, though its ability to service debt remains uncertain without improved profitability.

Growth Trends And Dividend Policy

Growth is contingent on expanding its energy efficiency projects, but FY 2023 results show limited traction. The absence of dividends aligns with its loss-making status and reinvestment needs. Market trends favoring sustainability could drive demand, but execution risks and funding constraints may hinder scalability. The company’s ability to capitalize on regulatory tailwinds will be critical for future growth.

Valuation And Market Expectations

With a market cap of £20.7 million (GBp) and negative earnings, the stock trades on speculative growth expectations. A beta of 0.904 suggests moderate volatility relative to the market. Investors likely price in potential recovery, but sustained losses and weak cash generation temper optimism. Valuation hinges on turnaround execution and sector tailwinds.

Strategic Advantages And Outlook

eEnergy’s integrated service model and focus on energy efficiency provide niche advantages, but financial instability poses significant risks. The outlook depends on improving operational efficiency and securing larger contracts. Regulatory support for green energy could benefit the company, but near-term challenges in profitability and liquidity must be addressed to ensure viability.

Sources

Company filings, London Stock Exchange data

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