investorscraft@gmail.com

Intrinsic ValueEQTEC plc (EQT.L)

Previous Close£0.07
Intrinsic Value
Upside potential
Previous Close
£0.07

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

EQTEC plc operates in the renewable energy sector, specializing in advanced gasification technology that converts waste, biomass, and plastics into clean energy. The company’s proprietary solutions target municipal, agricultural, and industrial waste streams, positioning it as a niche player in the circular economy. EQTEC differentiates itself through end-to-end project involvement, from engineering and design to plant maintenance, catering to markets in Ireland, Spain, and the UK. Its technology addresses growing demand for sustainable waste management and decentralized energy solutions, though competition from larger utilities and alternative renewable technologies remains intense. The firm’s focus on modular, scalable systems allows it to serve both small-scale and industrial clients, but its market penetration is still developing compared to established waste-to-energy incumbents.

Revenue Profitability And Efficiency

EQTEC reported revenue of 2.55 million GBp in FY2023, overshadowed by a net loss of 23.51 million GBp, reflecting ongoing operational challenges and high R&D costs. Negative operating cash flow of 5.41 million GBp and minimal capital expenditures indicate constrained liquidity, likely due to project delays or upfront technology investments. The diluted EPS of -0.21 GBp underscores persistent profitability hurdles.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in scaling its gasification technology. With no dividend payouts, all capital is reinvested into growth, but the 3.07 beta suggests high volatility and speculative investor sentiment. The lack of positive earnings power raises questions about the timeline to commercial viability.

Balance Sheet And Financial Health

EQTEC’s financial health is strained, with 262,019 GBp in cash against 5.55 million GBp of total debt, indicating potential liquidity risks. The absence of significant capital expenditures (6,265 GBp) suggests limited near-term growth investments. Shareholder equity is likely eroded by cumulative losses, necessitating further funding to sustain operations.

Growth Trends And Dividend Policy

Growth is contingent on wider adoption of its gasification technology, but recurring losses and negative cash flows signal execution risks. The company retains all earnings (dividend per share: 0 GBp) to fund operations, typical of early-stage tech firms. Market cap of 3.82 million GBp reflects skepticism about near-term scalability.

Valuation And Market Expectations

The depressed market cap and high beta imply low confidence in EQTEC’s ability to monetize its technology. Investors likely await proof of commercial traction or partnerships to justify valuation. The absence of EPS or revenue multiples suggests the stock is priced on speculative potential rather than fundamentals.

Strategic Advantages And Outlook

EQTEC’s proprietary gasification IP and modular approach offer differentiation, but execution and funding remain critical hurdles. Regulatory tailwinds for waste-to-energy could benefit the company, though competition and capital intensity pose risks. The outlook hinges on securing project contracts and improving cash flow visibility.

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