investorscraft@gmail.com

Intrinsic ValueIlika plc (IKA.L)

Previous Close£31.00
Intrinsic Value
Upside potential
Previous Close
£31.00

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

Ilika plc is a UK-based innovator in solid-state battery technology, specializing in the design and production of Stereax batteries. The company serves diverse markets, including industrial IoT, medical devices, transportation, electric vehicles, and smart cities, positioning itself at the forefront of next-generation energy storage solutions. Unlike traditional lithium-ion batteries, Ilika’s solid-state technology offers enhanced safety, energy density, and longevity, addressing critical industry demands for reliable and scalable power sources. Ilika operates in a highly competitive sector dominated by established players, yet it differentiates itself through proprietary manufacturing processes and strategic partnerships. The company’s focus on niche applications, such as medical implants and miniature IoT devices, allows it to carve out a specialized market position. However, commercialization challenges and the capital-intensive nature of battery development require sustained R&D investment and scaling efforts to achieve broader adoption. As the global shift toward electrification accelerates, Ilika’s technology could play a pivotal role in enabling safer and more efficient energy storage, provided it navigates the complexities of mass production and supply chain integration.

Revenue Profitability And Efficiency

Ilika reported modest revenue of £201,000 (GBp) for FY 2024, reflecting its early-stage commercialization efforts. The company’s net loss of £4.8 million (GBp) underscores the significant R&D and operational costs associated with advancing solid-state battery technology. Operating cash flow was negative £1.96 million (GBp), while capital expenditures totaled £842,500 (GBp), indicating ongoing investment in production capabilities and technological development.

Earnings Power And Capital Efficiency

With a diluted EPS of -3.03p, Ilika’s earnings power remains constrained by its pre-revenue phase and high fixed costs. The company’s capital efficiency is challenged by the need for continuous funding to scale its technology, though its solid-state battery IP could yield long-term returns if successfully commercialized in high-growth sectors like EVs and IoT.

Balance Sheet And Financial Health

Ilika maintains a conservative balance sheet with £7.76 million (GBp) in cash and equivalents, providing a near-term liquidity buffer. Total debt is minimal at £625,300 (GBp), reducing leverage risks. However, the company’s negative cash flow and reliance on external funding highlight the need for additional capital to sustain operations and advance its technology roadmap.

Growth Trends And Dividend Policy

Ilika’s growth trajectory hinges on commercializing its Stereax batteries, with potential in medical and IoT markets. The company does not pay dividends, reinvesting all resources into R&D and market expansion. Given its developmental stage, revenue growth is expected to remain volatile until larger-scale adoption is achieved.

Valuation And Market Expectations

With a market cap of £52.8 million (GBp) and a beta of 2.37, Ilika is viewed as a high-risk, high-reward play on solid-state battery innovation. Investors appear to price in long-term potential, though near-term financial metrics reflect significant uncertainty around scalability and competitive positioning.

Strategic Advantages And Outlook

Ilika’s proprietary solid-state battery technology and focus on niche applications provide strategic differentiation. Partnerships and pilot programs will be critical to validating its commercial viability. The outlook remains speculative, dependent on technological execution, market adoption, and securing sustainable funding to bridge the gap to profitability.

Sources

Company filings, London Stock Exchange 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