investorscraft@gmail.com

Intrinsic ValueInspirit Energy Holdings Plc (INSP.L)

Previous Close£0.00
Intrinsic Value
Upside potential
Previous Close
£0.00

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

Inspirit Energy Holdings Plc operates in the industrial machinery sector, specializing in micro combined heat and power (CHP) boilers for residential and commercial markets in the UK. The company’s core product leverages Stirling engine technology to generate both hot water and electricity simultaneously, targeting energy efficiency and sustainability. Beyond CHP boilers, Inspirit is expanding into hydrogen-based solutions, including heating systems and cookers, positioning itself in the emerging clean energy transition. The company’s focus on decentralized energy solutions aligns with growing demand for carbon-neutral technologies, though it operates in a competitive landscape dominated by established utilities and renewable energy providers. Inspirit’s niche lies in its proprietary engine technology, but commercialization challenges and limited scale currently constrain its market penetration. Its long-term viability hinges on successful product deployment and securing strategic partnerships in the energy sector.

Revenue Profitability And Efficiency

Inspirit Energy reported no revenue for the period, reflecting its pre-commercial stage. Net losses widened to -2.06 million GBp, with diluted EPS at -0.0004 GBp, underscoring ongoing R&D and operational costs. Operating cash flow was negative at -355,000 GBp, while capital expenditures were negligible, indicating constrained investment capacity. The absence of revenue highlights the company’s reliance on funding to sustain operations.

Earnings Power And Capital Efficiency

The company’s lack of earnings power is evident, with no revenue generation and persistent losses. Negative operating cash flow and minimal capital expenditures suggest limited ability to scale without external financing. The diluted EPS further emphasizes the strain on shareholder value, with no near-term profitability in sight given the developmental stage of its products.

Balance Sheet And Financial Health

Inspirit’s balance sheet reflects a fragile financial position, with cash reserves of just 36,000 GBp against total debt of 99,000 GBp. The minimal liquidity raises concerns about near-term solvency, particularly given the absence of revenue. The company’s ability to continue as a going concern likely depends on securing additional funding or achieving commercial milestones.

Growth Trends And Dividend Policy

Growth prospects are tied to the commercialization of its CHP and hydrogen technologies, though progress remains unproven. The company has no dividend policy, consistent with its pre-revenue status and focus on reinvesting scarce resources into product development. Investor returns are contingent on future technological adoption and market demand for decentralized energy solutions.

Valuation And Market Expectations

With a market cap of ~156,665 GBp and no revenue, valuation is speculative, driven by potential rather than fundamentals. The beta of 1.349 suggests higher volatility, reflecting the high-risk nature of its developmental stage. Market expectations appear muted, given the lack of near-term catalysts and reliance on external financing.

Strategic Advantages And Outlook

Inspirit’s proprietary Stirling engine technology and hydrogen initiatives offer differentiation in the clean energy space. However, execution risks, funding constraints, and competition cloud the outlook. Success hinges on securing partnerships, scaling production, and navigating regulatory tailwinds for decentralized energy. The company remains a high-risk, high-reward proposition in the evolving energy transition landscape.

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