investorscraft@gmail.com

Intrinsic ValueEnapter AG (H2O.DE)

Previous Close1.62
Intrinsic Value
Upside potential
Previous Close
1.62

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

Enapter AG operates in the industrial machinery sector, specializing in the design, manufacture, and sale of hydrogen generators. The company’s core product is its patented anion exchange membrane (AEM) electrolysers, which are integral to power-to-gas, power-to-heat, and energy storage applications. These solutions cater to industries such as mobility, research, and grid stabilization, positioning Enapter as a niche player in the emerging green hydrogen economy. The company’s technology differentiates it from traditional proton exchange membrane (PEM) and alkaline electrolyser manufacturers, offering scalability and efficiency advantages. Enapter’s market position is bolstered by its subsidiary relationship with BluGreen Company Limited, which provides strategic backing. However, the hydrogen sector remains capital-intensive and highly competitive, with larger industrial players dominating market share. Enapter’s focus on modular, standardized AEM electrolysers allows it to target decentralized hydrogen production, a growing segment as industries seek carbon-neutral alternatives. The company’s headquarters in Berlin, Germany, situates it within a key European hub for renewable energy innovation, though global adoption of hydrogen technology remains in early stages.

Revenue Profitability And Efficiency

Enapter reported revenue of €31.6 million in FY 2023, reflecting its growing commercial traction in the hydrogen sector. However, the company posted a net loss of €7.2 million, underscoring the high R&D and operational costs inherent in scaling electrolyser production. Operating cash flow was negative at €14.1 million, exacerbated by capital expenditures of €5.9 million, indicating ongoing investment in capacity expansion.

Earnings Power And Capital Efficiency

The diluted EPS of -€0.26 highlights Enapter’s current lack of profitability, typical for growth-stage cleantech firms. Capital efficiency remains a challenge, as the company balances R&D spending with commercialization efforts. The negative operating cash flow suggests reliance on external funding to sustain operations, though its €14.6 million cash reserve provides near-term liquidity.

Balance Sheet And Financial Health

Enapter’s balance sheet shows €14.6 million in cash and equivalents against €38.7 million in total debt, indicating a leveraged position. The debt load may constrain financial flexibility, though the company’s subsidiary backing from BluGreen could offer additional support. The absence of dividends aligns with its reinvestment-focused strategy.

Growth Trends And Dividend Policy

Enapter’s revenue growth reflects increasing demand for hydrogen solutions, but profitability remains elusive. The company retains all earnings for reinvestment, with no dividend payouts, consistent with its growth-stage profile. Expansion in electrolyser production and partnerships will be critical to achieving scale and reducing unit costs.

Valuation And Market Expectations

With a market cap of €90.3 million, Enapter trades at approximately 2.9x revenue, a premium reflecting its cleantech growth potential. The low beta of 0.268 suggests relative insulation from broader market volatility, though sector-specific risks like policy delays or technological obsolescence persist.

Strategic Advantages And Outlook

Enapter’s proprietary AEM technology and modular approach provide a competitive edge in decentralized hydrogen production. The outlook hinges on regulatory support for green hydrogen and cost reductions in electrolyser manufacturing. Success will depend on scaling production, securing large-scale contracts, and navigating a capital-intensive transition to profitability.

Sources

Company filings, market 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