investorscraft@gmail.com

Intrinsic ValueITM Power Plc (ITM.L)

Previous Close£62.30
Intrinsic Value
Upside potential
Previous Close
£62.30

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 hydrogen energy systems for energy storage, transportation, and industrial applications. The company’s core revenue model revolves around the design, manufacture, and sale of electrolysis equipment and hydrogen storage solutions, targeting power-to-gas, clean fuel, and industrial hydrogen markets. ITM Power serves the UK, Germany, Europe, and the US, positioning itself as a key player in the emerging green hydrogen economy. The company’s product portfolio includes HGas for energy storage and industrial use, alongside prototype development for next-generation hydrogen solutions. ITM Power competes in a rapidly evolving sector driven by global decarbonization efforts, with its technology addressing critical gaps in renewable energy storage and clean fuel production. Despite being a pioneer, the company faces intense competition from established energy firms and startups scaling hydrogen technologies. Its market position hinges on technological innovation, strategic partnerships, and regulatory tailwinds supporting hydrogen adoption.

Revenue Profitability And Efficiency

ITM Power reported revenue of £16.5 million (GBp) for FY 2024, reflecting its early-stage commercialization efforts. The company posted a net loss of £27.2 million (GBp), with an EPS of -0.0441, underscoring significant investment phases in R&D and infrastructure. Operating cash flow was negative at £50.6 million (GBp), while capital expenditures totaled £12.5 million (GBp), indicating heavy reinvestment for growth.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight its pre-profitability status, typical of firms in the capital-intensive clean energy sector. ITM Power’s capital efficiency is strained by high operational costs and scaling challenges, though its £230.3 million (GBp) cash reserves provide a runway for further development. The absence of dividends aligns with its growth-focused strategy.

Balance Sheet And Financial Health

ITM Power maintains a robust liquidity position with £230.3 million (GBp) in cash and equivalents, against total debt of £12.7 million (GBp). The strong cash buffer supports its aggressive R&D and expansion plans, though persistent losses warrant monitoring. The balance sheet reflects a growth-stage company prioritizing innovation over near-term profitability.

Growth Trends And Dividend Policy

Growth is driven by global hydrogen adoption trends, with ITM Power investing heavily in capacity and technology. The company does not pay dividends, reinvesting all cash flows into scaling operations. Revenue growth potential is tied to regulatory support and commercial deployment of hydrogen solutions, but profitability remains distant.

Valuation And Market Expectations

With a market cap of £283.7 million (GBp) and a beta of 2.64, ITM Power is viewed as a high-risk, high-reward play on hydrogen energy. Investors price in long-term sector growth, though near-term volatility reflects uncertainty around commercialization timelines and competitive pressures.

Strategic Advantages And Outlook

ITM Power’s first-mover advantage in hydrogen electrolyzers and strategic partnerships are key strengths. However, execution risks and funding needs persist. The outlook depends on scaling production, cost reductions, and policy tailwinds, with success hinging on the global energy transition pace.

Sources

Company filings, London Stock Exchange disclosures

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