investorscraft@gmail.com

Intrinsic ValueFirst Hydrogen Corp. (FHYD.V)

Previous Close$0.41
Intrinsic Value
Upside potential
Previous Close
$0.41

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

First Hydrogen Corp. operates within the emerging zero-emission vehicle sector, specifically targeting the commercial transportation market with hydrogen fuel cell technology. The company's core strategy involves a dual-pronged approach: developing hydrogen-fuel-cell-powered light and medium commercial vehicles through strategic partnerships with established technology providers like AVL Powertrain and Ballard Power Systems Inc., and building an integrated green hydrogen production and distribution ecosystem. This vertically oriented model aims to address the entire value chain, from clean energy generation to vehicle deployment, positioning the company as a potential integrated solutions provider rather than just a vehicle manufacturer. As a development-stage entity in the competitive automotive industry, First Hydrogen is navigating a capital-intensive landscape dominated by large incumbents, seeking to carve a niche in the commercial segment where hydrogen's advantages in range and refueling time are most pronounced. The company's market position is inherently speculative, contingent on successful technology validation, scaling of hydrogen infrastructure, and achieving commercial production milestones ahead of larger competitors entering the space.

Revenue Profitability And Efficiency

As a pre-revenue development company, First Hydrogen reported no revenue for the fiscal year ending March 2024. The company incurred a net loss of CAD 10.91 million, reflecting significant investment in research, development, and corporate operations. Operating cash flow was negative CAD 1.53 million, indicative of the cash burn rate required to fund its ongoing vehicle development and hydrogen ecosystem initiatives prior to achieving commercial operations.

Earnings Power And Capital Efficiency

The company's current earnings power is negative, with a diluted earnings per share of CAD -0.16, which is characteristic of an early-stage enterprise focused on capital-intensive technology development. The absence of revenue streams means capital is currently allocated entirely towards advancing its prototype vehicles and hydrogen production strategy, with efficiency metrics yet to be established pending the transition from development to commercialization.

Balance Sheet And Financial Health

First Hydrogen's balance sheet shows limited liquidity, with cash and equivalents of just CAD 11,507 against total debt of CAD 3.68 million. This minimal cash position, combined with ongoing operational cash outflows, highlights a significant funding requirement in the near term to continue its development programs and maintain corporate operations, presenting substantial financial risk.

Growth Trends And Dividend Policy

The company is in a pre-commercial growth phase, with all activities focused on technology development and prototype validation. There is no historical revenue growth trend to analyze, and future growth is entirely dependent on successful execution of its business plan. The company does not pay a dividend, which is consistent with its stage of development where all capital is reinvested into growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CAD 35.6 million, the market valuation appears to be based entirely on future potential rather than current financial performance. The beta of 1.149 suggests the stock is moderately more volatile than the broader market, reflecting the high-risk, high-reward profile typical of early-stage technology companies in emerging sectors like hydrogen mobility.

Strategic Advantages And Outlook

First Hydrogen's strategic advantages lie in its focused approach to the commercial vehicle segment and its partnerships with established technology firms, which may accelerate development. However, the outlook is highly uncertain, contingent on securing additional funding, successfully demonstrating its technology, and navigating the challenging hydrogen infrastructure landscape. The company faces significant execution risk in a capital-intensive industry with formidable competition.

Sources

Company FilingsPublic Market Data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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