investorscraft@gmail.com

Intrinsic ValueInvinity Energy Systems plc (IES.L)

Previous Close£20.10
Intrinsic Value
Upside potential
Previous Close
£20.10

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

Invinity Energy Systems plc operates in the renewable utilities sector, specializing in vanadium flow batteries (VFBs) for large-scale energy storage solutions. The company serves utilities, commercial and industrial clients, and off-grid applications, positioning itself as a key player in the transition to sustainable energy infrastructure. Its technology addresses grid stability and renewable integration challenges, offering long-duration storage with high cycle life and minimal degradation. Invinity competes in a rapidly evolving market dominated by lithium-ion alternatives but differentiates itself through scalability and safety advantages. The company operates across the UK, Canada, the US, Australia, and China, targeting regions with strong renewable energy adoption and grid modernization needs. Its partnerships with utilities and project developers underscore its focus on commercializing VFB technology for stationary storage applications. Despite being a smaller player, Invinity’s niche expertise and project deployments provide a foothold in the growing long-duration energy storage segment.

Revenue Profitability And Efficiency

Invinity reported revenue of 22.0 million GBp in FY 2023, reflecting its commercial progress in energy storage deployments. However, the company posted a net loss of 23.2 million GBp, driven by R&D investments and scaling costs. Operating cash flow was negative 19.4 million GBp, with capital expenditures of 1.0 million GBp, indicating ongoing investment in production and technology development.

Earnings Power And Capital Efficiency

The diluted EPS of -0.13 GBp underscores current unprofitability as the company prioritizes growth over near-term earnings. Capital efficiency remains constrained by high operating costs relative to revenue, though strategic projects and partnerships aim to improve margins as scale increases.

Balance Sheet And Financial Health

Invinity holds 5.0 million GBp in cash and equivalents against 1.6 million GBp of total debt, suggesting manageable leverage but limited liquidity. The negative cash flow highlights reliance on external funding to sustain operations and expansion.

Growth Trends And Dividend Policy

Growth is tied to adoption of VFB technology in renewable energy projects, with no dividends paid as the company reinvests in market penetration. The lack of profitability and high beta (1.83) reflect the speculative nature of its growth trajectory.

Valuation And Market Expectations

The market cap of 60.6 million GBp implies modest expectations for a pre-revenue cleantech firm. Investors likely price in long-term potential in energy storage, balancing risks of technology adoption against sector tailwinds.

Strategic Advantages And Outlook

Invinity’s VFB technology offers durability and safety advantages for grid-scale storage, aligning with global decarbonization trends. Execution risks remain, but partnerships and pilot projects could validate its commercial viability. The outlook hinges on securing larger contracts and reducing unit costs.

Sources

Company filings, London Stock Exchange disclosures

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