investorscraft@gmail.com

Intrinsic ValueGelion plc (GELN.L)

Previous Close£19.00
Intrinsic Value
Upside potential
Previous Close
£19.00

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

Gelion plc is an emerging player in the energy storage sector, specializing in zinc-bromide battery technology under its Endure brand. The company targets diverse applications, including renewable energy integration, industrial power solutions, and transportation, positioning itself at the intersection of sustainability and energy resilience. Unlike conventional lithium-ion batteries, Gelion’s zinc-bromide systems emphasize safety, longevity, and cost efficiency, catering to markets with demanding operational environments such as mining, agriculture, and grid stabilization. The company operates in a competitive landscape dominated by established lithium-ion providers but differentiates itself through its chemistry’s inherent stability and scalability. Gelion’s focus on industrial and renewable energy storage aligns with global decarbonization trends, though commercialization remains at an early stage. Its dual presence in the UK and Australia provides access to growing energy storage demand in both regions, but scale-up challenges and adoption barriers persist in this capital-intensive industry.

Revenue Profitability And Efficiency

Gelion reported no revenue for the period, reflecting its pre-commercial stage, while net losses widened to -7.95 million GBp. Operating cash flow was -4.53 million GBp, with modest capital expenditures of -589,000 GBp, underscoring heavy R&D and operational costs typical of an early-stage battery technology firm. The absence of revenue highlights the company’s reliance on funding to sustain development until market traction is achieved.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.0636 GBp and negative net income emphasize its current lack of earnings power, with capital primarily allocated to technology advancement rather than revenue generation. Gelion’s capital efficiency metrics are constrained by its developmental phase, though its low debt (8,000 GBp) suggests a clean balance sheet for future fundraising or strategic partnerships.

Balance Sheet And Financial Health

Gelion maintains a modest cash position of 3.79 million GBp, which, coupled with minimal debt, provides near-term liquidity. However, the cash burn rate from operations and R&D necessitates additional financing to bridge the gap to commercialization. The balance sheet remains unburdened by leverage, but sustainability hinges on securing further investment or achieving product commercialization.

Growth Trends And Dividend Policy

Growth is entirely tied to technology adoption, with no current revenue or dividend distribution (0 GBp per share). The company’s trajectory depends on scaling its Endure batteries and securing industrial partnerships. Given its pre-revenue status, dividends are unlikely in the near term, with all resources directed toward market entry and product validation.

Valuation And Market Expectations

With a market cap of ~29.65 million GBp and negative earnings, Gelion’s valuation reflects speculative growth potential in the energy storage market. Investors appear to price in future commercialization success, though the lack of revenue and high cash burn introduce significant risk. The negative beta (-0.271) suggests low correlation with broader markets, typical of niche technology plays.

Strategic Advantages And Outlook

Gelion’s zinc-bromide technology offers distinct safety and cost advantages in specific applications, but commercialization and scalability remain critical hurdles. The outlook hinges on securing pilot projects and industrial adoption, with global energy storage demand providing a long-term tailwind. Execution risks are high, but success in niche markets could position the company as a differentiated alternative to mainstream battery solutions.

Sources

Company filings, London Stock Exchange disclosures

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