investorscraft@gmail.com

Intrinsic ValueSFC Energy AG (F3C.DE)

Previous Close14.10
Intrinsic Value
Upside potential
Previous Close
14.10

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

SFC Energy AG operates in the industrial machinery sector, specializing in hydrogen and direct methanol fuel cell solutions for off-grid power supply. The company serves diverse markets, including military, security, and industrial applications, with products like EFOY Pro fuel cells and portable power solutions. Its Clean Energy and Clean Power Management segments cater to stationary and mobile power needs, positioning SFC Energy as a niche player in sustainable energy solutions. The company’s focus on hybrid and renewable energy systems aligns with global decarbonization trends, enhancing its relevance in sectors requiring reliable, off-grid power. With a strong R&D foundation and a portfolio tailored for harsh environments, SFC Energy competes in specialized markets where durability and efficiency are critical. Its German engineering heritage and global distribution network further strengthen its market position.

Revenue Profitability And Efficiency

SFC Energy reported revenue of €144.8 million for FY 2024, with net income of €9.4 million, reflecting a diluted EPS of €0.54. Operating cash flow stood at €14.5 million, while capital expenditures were €5.9 million, indicating disciplined investment in growth. The company’s profitability metrics suggest efficient operations, though its niche market exposure may limit scalability.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its focus on high-margin fuel cell solutions, with a net income margin of approximately 6.5%. Capital efficiency is evident in its ability to generate positive operating cash flow, though reinvestment needs for R&D and market expansion may pressure short-term returns.

Balance Sheet And Financial Health

SFC Energy maintains a solid balance sheet, with €60.5 million in cash and equivalents against €18.1 million in total debt. This liquidity position provides flexibility for strategic investments or acquisitions. The low debt-to-equity ratio underscores financial stability, though the absence of dividends suggests a focus on growth over shareholder returns.

Growth Trends And Dividend Policy

Growth is driven by demand for sustainable off-grid power solutions, particularly in military and industrial sectors. The company does not pay dividends, reinvesting profits into R&D and market expansion. This aligns with its long-term strategy to capitalize on the global shift toward renewable energy.

Valuation And Market Expectations

With a market cap of €360.7 million and a beta of 1.03, SFC Energy trades with moderate volatility relative to the market. Investors likely price in growth potential from hydrogen fuel cell adoption, though niche market risks persist. The absence of dividends may limit appeal to income-focused investors.

Strategic Advantages And Outlook

SFC Energy’s competitive edge lies in its specialized fuel cell technology and strong R&D capabilities. The outlook is positive, supported by increasing demand for clean energy solutions. However, execution risks and competition from broader renewable energy players remain key challenges.

Sources

Company filings, Deutsche Börse 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