investorscraft@gmail.com

Intrinsic ValueHydrogen Utopia International PLC (HUI.L)

Previous Close£2.80
Intrinsic Value
Upside potential
Previous Close
£2.80

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

Hydrogen Utopia International PLC operates in the waste management sector, focusing on converting non-recyclable plastics into hydrogen and electricity, positioning itself as a pioneer in alternative energy solutions. The company’s technology aims to reduce reliance on fossil fuels by transforming waste into clean energy, aligning with global sustainability trends. Its early-stage development status places it in a niche but high-potential segment of the hydrogen economy, targeting both environmental and energy market needs. The company’s business model hinges on scaling its proprietary technology to commercial viability, with potential applications in waste-heavy industries and municipalities seeking sustainable waste-to-energy solutions. As a UK-based entity, it benefits from Europe’s aggressive decarbonization policies but faces competition from established waste management firms and emerging green tech startups. Market positioning remains speculative, given its pre-revenue status and the capital-intensive nature of hydrogen infrastructure development.

Revenue Profitability And Efficiency

The company reported no revenue in FY 2023, reflecting its pre-commercialization phase, while net losses widened to -GBp 1,405,109. Negative operating cash flow of -GBp 1,261,699 underscores significant upfront investments in technology and operations, with no capital expenditures recorded. Efficiency metrics remain undefined due to the absence of revenue-generating activities.

Earnings Power And Capital Efficiency

Hydrogen Utopia’s diluted EPS of -GBp 0.0036 highlights its current lack of earnings power, typical of early-stage cleantech ventures. Capital efficiency is constrained by high R&D and operational costs, with no tangible returns yet. The company’s ability to monetize its technology will be critical to improving these metrics in future periods.

Balance Sheet And Financial Health

The balance sheet shows GBp 1,287,189 in cash, providing limited runway against total debt of GBp 598,681. The absence of revenue and persistent cash burn raises liquidity concerns, though the modest debt level mitigates near-term solvency risks. Financial health hinges on securing additional funding or achieving operational milestones.

Growth Trends And Dividend Policy

Growth is entirely prospective, tied to commercializing its waste-to-hydrogen technology. No dividends are paid, consistent with its focus on reinvesting scarce resources into scaling operations. Investor returns are contingent on successful technology deployment and future revenue generation.

Valuation And Market Expectations

With a market cap of GBp 4,626,240 and no revenue, valuation is speculative, reflecting investor optimism about its technology’s potential. The beta of 1.103 suggests higher volatility, aligning with its developmental-stage profile and sector risks.

Strategic Advantages And Outlook

Strategic advantages include first-mover potential in plastic waste-to-hydrogen conversion and alignment with EU decarbonization goals. However, the outlook remains uncertain due to funding needs, technological execution risks, and competitive pressures. Success depends on securing partnerships and scaling efficiently.

Sources

Company filings, London Stock Exchange 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