investorscraft@gmail.com

Intrinsic ValueHydrogène de France S.A. (HDF.PA)

Previous Close3.82
Intrinsic Value
Upside potential
Previous Close
3.82

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

Hydrogène de France SA (HDF) operates as an independent power producer specializing in hydrogen-based energy solutions, positioning itself at the forefront of the renewable utilities sector. The company owns and operates two hydrogen power plants and manufactures high-power fuel cells, catering to the growing demand for clean energy alternatives. HDF’s revenue model hinges on energy production and fuel cell sales, targeting both domestic and international markets. The company operates in a highly competitive and capital-intensive industry, where technological innovation and regulatory support are critical. HDF’s niche focus on hydrogen energy differentiates it from traditional renewable players, though its market penetration remains limited compared to established utilities. The firm’s strategic location in France, a leader in green energy initiatives, provides a favorable regulatory environment but also exposes it to policy shifts. As hydrogen gains traction in decarbonization efforts, HDF’s early-mover advantage could strengthen its position, though scalability and profitability challenges persist.

Revenue Profitability And Efficiency

HDF reported revenue of €11.1 million for FY 2024, reflecting its early-stage operations in the hydrogen energy sector. The company posted a net loss of €10.9 million, with diluted EPS of -€0.76, underscoring its current unprofitability. Operating cash flow was negative at €9.1 million, while capital expenditures totaled €12.8 million, indicating heavy investment in infrastructure and technology development.

Earnings Power And Capital Efficiency

HDF’s negative earnings and cash flows highlight its pre-commercial phase, with significant capital allocated to growth initiatives. The company’s high capital expenditures relative to revenue suggest a long path to operational efficiency. Its ability to monetize hydrogen technology and scale production will be critical to improving capital efficiency in the medium term.

Balance Sheet And Financial Health

HDF maintains a solid liquidity position with €39.2 million in cash and equivalents, providing a buffer for ongoing investments. Total debt is minimal at €0.4 million, reflecting a low-leverage structure. However, sustained negative cash flows could pressure liquidity if not offset by future fundraising or revenue growth.

Growth Trends And Dividend Policy

HDF is in a high-growth phase, prioritizing expansion over shareholder returns, as evidenced by its lack of dividends. The company’s focus on hydrogen infrastructure aligns with global decarbonization trends, but its growth trajectory depends on technological adoption and policy support. Investors should expect continued reinvestment rather than near-term distributions.

Valuation And Market Expectations

With a market cap of €74.2 million, HDF trades at a premium to its current revenue, reflecting investor optimism about hydrogen’s long-term potential. The low beta of 0.389 suggests relative insulation from broader market volatility, though sector-specific risks remain. Valuation hinges on execution risks and the pace of hydrogen adoption.

Strategic Advantages And Outlook

HDF’s specialization in hydrogen energy positions it as a potential beneficiary of the energy transition. Its technological focus and regulatory tailwinds are strengths, but scalability and profitability challenges loom. The outlook depends on the company’s ability to commercialize its offerings and secure partnerships in a nascent but competitive market.

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