investorscraft@gmail.com

Intrinsic ValueLeclanché S.A. (LECN.SW)

Previous CloseCHF0.14
Intrinsic Value
Upside potential
Previous Close
CHF0.14

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

Leclanché SA is a Swiss-based provider of advanced energy storage solutions, operating in the industrials sector with a focus on electrical equipment. The company serves diverse markets through three core segments: Stationary Business Unit, which supports renewable energy integration and grid stability; e-Transport Business Unit, catering to marine, road, and rail transportation; and Specialty Battery Business Unit, delivering niche solutions for military, medical, and industrial applications. Leclanché differentiates itself through customized, turnkey battery systems that leverage proprietary lithium-ion technology. The company targets high-growth areas like renewable energy storage and electrified transport, positioning itself as a specialized player in Europe and North America. Despite its long history since 1909, Leclanché operates in a highly competitive space dominated by larger players, requiring continued innovation to maintain relevance. Its international footprint across Switzerland, Norway, and North America provides diversification but also exposes it to regional market risks and supply chain complexities inherent in the battery sector.

Revenue Profitability And Efficiency

Leclanché reported CHF 17.2 million in revenue for FY 2023, alongside a net loss of CHF 67.5 million, reflecting ongoing challenges in scaling profitability. Negative operating cash flow of CHF 45.2 million and capital expenditures of CHF 10.8 million indicate significant cash burn, with diluted EPS at -CHF 0.13. These metrics underscore the company's pre-commercialization phase in energy storage, where upfront investments outpace revenue generation.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow position highlight inefficiencies in converting R&D and production capabilities into sustainable profitability. With a capital-intensive business model and negative operating cash flow, Leclanché's ability to fund growth internally remains constrained, necessitating external financing or strategic partnerships to bridge the gap until commercial scale is achieved.

Balance Sheet And Financial Health

Leclanché's financial position appears strained, with CHF 2.8 million in cash against CHF 95.9 million in total debt, indicating limited liquidity buffers. The high debt load relative to its market capitalization of CHF 215 million raises solvency concerns, particularly given persistent operating losses and negative cash flows that may require refinancing or equity injections to sustain operations.

Growth Trends And Dividend Policy

While the energy storage market offers long-term growth potential, Leclanché's revenue base remains small, with no dividend payments reflecting its focus on reinvestment. The company's growth trajectory depends on securing larger contracts in stationary storage or e-Transport, but current financials show no clear inflection point toward profitability or scalable revenue streams.

Valuation And Market Expectations

The market values Leclanché at CHF 215 million, with a beta of 0.744 suggesting moderate volatility relative to the broader market. This valuation likely incorporates expectations for future energy storage adoption, though persistent losses and high leverage temper optimism about near-term value creation absent a material turnaround in order flow or margins.

Strategic Advantages And Outlook

Leclanché's niche expertise in customized battery systems provides differentiation, but execution risks remain elevated due to financial constraints and competition from better-capitalized players. Success hinges on securing anchor projects in renewable energy or transport electrification, though the path to sustainable profitability requires significant operational improvements and potentially dilutive financing in the interim.

Sources

Company description, financials, and market data sourced from publicly available disclosures and SIX Swiss Exchange filings

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