investorscraft@gmail.com

Intrinsic ValueITM Power Plc (IJ8.DE)

Previous Close0.72
Intrinsic Value
Upside potential
Previous Close
0.72

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ITM Power Plc operates in the industrial machinery sector, specializing in proton exchange membrane (PEM) electrolysers for hydrogen production. The company's core revenue model revolves around designing and manufacturing advanced electrolyser technologies, including the TRIDENT stack, NEPTUNE (2MW plug-and-play unit), and POSEIDON (20MW module for large-scale applications). ITM Power serves a global market, with operations in the UK, Germany, Australia, Europe, and the US, positioning itself as a key player in the clean energy transition. The company's focus on PEM technology aligns with growing demand for green hydrogen solutions, particularly in industrial decarbonization and renewable energy storage. Despite being a pioneer in the space, ITM Power faces competition from established industrial gas companies and emerging electrolyser manufacturers. Its market position is bolstered by proprietary stack technology and partnerships with energy firms, though scalability and commercialization remain critical challenges in this capital-intensive sector.

Revenue Profitability And Efficiency

ITM Power reported EUR 16.5 million in revenue for FY2024, alongside a net loss of EUR 27.2 million, reflecting the company's ongoing investment phase in hydrogen technology. The negative operating cash flow of EUR 50.6 million and capital expenditures of EUR 12.5 million indicate significant R&D and production scaling costs characteristic of growth-stage cleantech firms. With no dividend payments, all capital is being reinvested into operations.

Earnings Power And Capital Efficiency

The company's diluted EPS of -EUR 0.044 demonstrates current earnings challenges as it scales production capacity. High beta of 2.64 reflects market perception of volatility relative to the broader market. Substantial cash reserves of EUR 230.3 million provide runway for continued development, though capital efficiency metrics remain pressured by pre-commercialization phase expenses.

Balance Sheet And Financial Health

ITM Power maintains a robust liquidity position with EUR 230.3 million in cash against modest total debt of EUR 12.7 million, suggesting low near-term solvency risk. The balance sheet structure supports continued investment in growth initiatives, though persistent operating losses will require careful cash management. The absence of dividend obligations preserves capital for strategic priorities.

Growth Trends And Dividend Policy

As a growth-focused cleantech company, ITM Power retains all earnings for reinvestment, with no dividend policy in place. Revenue growth potential is tied to global hydrogen adoption rates and the company's ability to scale manufacturing. The electrolyser market is projected for significant expansion, but near-term financial performance will depend on converting technology leadership into commercial contracts at scale.

Valuation And Market Expectations

With a market capitalization of EUR 339 million, the valuation reflects high growth expectations in the hydrogen sector rather than current financial performance. The premium valuation multiples suggest investors are pricing in significant future market share in the emerging green hydrogen economy, though execution risks remain substantial given the early-stage nature of the industry.

Strategic Advantages And Outlook

ITM Power's proprietary PEM technology and first-mover advantage in electrolyser manufacturing provide strategic differentiation. The outlook depends on scaling production efficiently while navigating evolving hydrogen policy frameworks globally. Success will require transitioning from technology development to commercial deployment at a time when hydrogen infrastructure is still in formative stages across most markets.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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