investorscraft@gmail.com

Intrinsic ValueInfraStrata plc (INFA.L)

Previous Close£18.13
Intrinsic Value
Upside potential
Previous Close
£18.13

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

InfraStrata plc operates in the oil and gas midstream sector, specializing in energy storage and delivery infrastructure. The company is primarily focused on developing the Islandmagee Gas Storage Facility in County Antrim, Northern Ireland, which aims to create seven caverns capable of storing approximately 420 million cubic meters of gas in Permian salt beds. This strategic project positions InfraStrata as a key player in addressing energy security and grid stability needs in the UK and Ireland. The firm’s revenue model hinges on long-term gas storage contracts and potential capacity leasing, leveraging its subsurface expertise and licenses (PL1/10 and P2123). While still in development, the Islandmagee facility could provide critical balancing services to the regional energy market, competing with established storage operators. InfraStrata’s niche focus on salt cavern storage—a cost-efficient and scalable solution—differentiates it from competitors reliant on depleted reservoirs. However, its market position remains contingent on project execution and regulatory approvals.

Revenue Profitability And Efficiency

For FY 2021, InfraStrata reported revenue of £101.8 million (GBp), though it posted a net loss of £18.6 million (GBp), reflecting ongoing development costs. The negative operating cash flow (£5.6 million) and high capital expenditures (£13.4 million) underscore the pre-revenue phase of its flagship project. Diluted EPS stood at -0.006 GBp, indicating significant upfront investments outweighing current income streams.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its developmental stage, with negative net income and EPS. Capital efficiency metrics are challenging, as substantial expenditures on the Islandmagee facility have yet to generate operational cash flows. The project’s long-term viability will depend on securing financing and achieving commercial operations.

Balance Sheet And Financial Health

InfraStrata’s balance sheet shows £4.8 million (GBp) in cash against £18.2 million (GBp) in total debt, highlighting liquidity risks. The high debt load relative to cash reserves may necessitate additional fundraising or strategic partnerships to advance its gas storage project without overleveraging.

Growth Trends And Dividend Policy

Growth is tied to the Islandmagee facility’s completion, with no near-term dividends (0 GBp per share) as capital is redirected to development. The company’s trajectory hinges on regulatory milestones and market demand for gas storage capacity in the evolving energy landscape.

Valuation And Market Expectations

With a market cap of £0 (GBp) and a beta of 1.06, InfraStrata is viewed as a high-risk, high-reward play. Investors likely price in the potential of its storage project, though execution risks and energy transition uncertainties temper expectations.

Strategic Advantages And Outlook

InfraStrata’s subsurface expertise and strategic licenses provide a foundation, but success depends on timely project delivery and securing offtake agreements. The shift toward renewable energy may reshape demand for gas storage, requiring adaptive strategies.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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