investorscraft@gmail.com

Intrinsic ValueFusion Fuel Green PLC (HTOO)

Previous Close$3.41
Intrinsic Value
Upside potential
Previous Close
$3.41

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

Fusion Fuel Green PLC operates in the renewable energy sector, specializing in green hydrogen production through proprietary electrolyzer technology. The company’s core revenue model revolves around designing, manufacturing, and deploying modular hydrogen generators, targeting industries seeking decarbonization solutions such as transportation, industrial processes, and energy storage. Fusion Fuel differentiates itself with integrated solar-to-hydrogen systems, positioning as a niche player in the emerging green hydrogen market. The company’s technology aims to address scalability and cost challenges in hydrogen production, leveraging its vertically integrated approach to capture value across the supply chain. While still in early commercialization, Fusion Fuel competes with larger electrolyzer manufacturers by emphasizing decentralized, off-grid solutions tailored for regions with high renewable energy potential. Its market positioning hinges on partnerships with energy developers and government incentives supporting clean hydrogen adoption.

Revenue Profitability And Efficiency

Fusion Fuel reported modest revenue of $1.6 million for the period, reflecting its early-stage commercialization efforts. The company posted a net loss of $13.8 million, with negative operating cash flow of $8.3 million, underscoring significant upfront investments in technology and market development. Capital expenditures were minimal at $11,000, suggesting a focus on asset-light deployment models. These metrics highlight the company’s pre-profitability status as it scales operations.

Earnings Power And Capital Efficiency

The diluted EPS of -$0.75 reflects Fusion Fuel’s current earnings challenges amid high R&D and commercialization costs. With limited revenue scaling, the company’s capital efficiency remains constrained, though its modular technology could improve unit economics at scale. Negative cash flow signals reliance on external funding to sustain growth initiatives in the capital-intensive green hydrogen sector.

Balance Sheet And Financial Health

Fusion Fuel’s balance sheet shows $214,000 in cash, against $2.2 million in total debt, indicating tight liquidity. The minimal cash position raises concerns about near-term funding needs, especially given ongoing operational losses. The company’s financial health appears strained, necessitating additional capital raises or strategic partnerships to support its growth trajectory.

Growth Trends And Dividend Policy

As a growth-oriented clean-tech firm, Fusion Fuel retains all earnings, with no dividend distribution. Revenue growth potential hinges on adoption of green hydrogen solutions and policy tailwinds, but the path to scalability remains unproven. The company’s trajectory will depend on executing its project pipeline and achieving cost reductions in electrolyzer production.

Valuation And Market Expectations

Market expectations for Fusion Fuel reflect high-risk/high-reward sentiment typical of early-stage cleantech firms. Valuation likely incorporates speculative growth in hydrogen demand rather than near-term fundamentals. The stock’s performance will be sensitive to technology milestones, policy developments, and partnerships in the evolving hydrogen economy.

Strategic Advantages And Outlook

Fusion Fuel’s proprietary technology and modular approach provide differentiation in the green hydrogen space. However, the outlook remains highly uncertain due to funding requirements and market adoption risks. Success depends on securing project financing, navigating regulatory environments, and demonstrating cost competitiveness against conventional hydrogen production methods and alternative decarbonization technologies.

Sources

Company filings, CIK 0001819794

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