investorscraft@gmail.com

Intrinsic ValueFusion Fuel Green PLC (HTOOW)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

Fusion Fuel Green PLC operates in the renewable energy sector, specializing in green hydrogen production through proprietary electrolyzer technology. The company targets industries seeking decarbonization solutions, offering integrated hydrogen generators powered by solar energy. Its business model revolves around project development, technology licensing, and equipment sales, positioning it as a niche player in the emerging green hydrogen market. Fusion Fuel differentiates itself through modular, decentralized systems designed for scalability and cost efficiency, catering to both industrial and mobility applications. The company operates in a high-growth but competitive sector, where technological innovation and policy support are critical drivers. Its market position is early-stage, with a focus on Europe and strategic partnerships to expand its footprint. As regulatory tailwinds accelerate hydrogen adoption, Fusion Fuel aims to capitalize on first-mover advantages in distributed hydrogen production.

Revenue Profitability And Efficiency

Fusion Fuel reported $1.6 million in revenue for FY 2024, reflecting its early commercialization phase. Net losses stood at $13.8 million, with an EPS of -$0.75, underscoring significant upfront investments in technology and operations. Operating cash flow was negative at $8.3 million, while minimal capital expenditures ($11K) suggest a focus on asset-light growth. The company’s financials highlight the capital-intensive nature of its industry and the challenges of scaling green hydrogen solutions.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flows indicate limited near-term earnings power, typical of developmental-stage cleantech firms. Capital efficiency metrics are constrained by high R&D and commercialization costs, though its modular technology could improve margins at scale. Fusion Fuel’s ability to monetize its pipeline and secure project financing will be critical to improving returns on invested capital.

Balance Sheet And Financial Health

Fusion Fuel’s balance sheet shows $214K in cash and equivalents against $2.2 million in total debt, raising liquidity concerns. With negative operating cash flows and minimal cash reserves, the company may require additional funding to sustain operations. Its financial health is fragile, dependent on external capital or revenue acceleration to meet obligations.

Growth Trends And Dividend Policy

Revenue growth potential hinges on adoption of green hydrogen, but current traction remains limited. The company pays no dividends, reinvesting all resources into growth initiatives. Key drivers include policy incentives and partnerships, though commercialization risks persist. Fusion Fuel’s trajectory will depend on execution in a nascent market with evolving demand dynamics.

Valuation And Market Expectations

Market expectations appear speculative, pricing in long-term hydrogen adoption rather than near-term fundamentals. The company’s valuation likely reflects its technology potential and addressable market, though profitability remains distant. Investors should weigh regulatory tailwinds against execution risks in a capital-intensive sector.

Strategic Advantages And Outlook

Fusion Fuel’s modular technology and focus on decentralized production offer differentiation in a crowded hydrogen landscape. However, its outlook is contingent on securing project wins, scaling manufacturing, and navigating policy uncertainty. The company’s success will hinge on its ability to transition from development to commercialization while managing financial constraints.

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