investorscraft@gmail.com

Intrinsic ValueLhyfe S.A. (LHYFE.PA)

Previous Close2.85
Intrinsic Value
Upside potential
Previous Close
2.85

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

Lhyfe SA is a pioneering renewable energy company specializing in green hydrogen production, serving industries, transport, logistics, and local authorities across France. The company designs, installs, and operates hydrogen production units, leveraging renewable energy sources to decarbonize high-emission sectors. With 93 active projects, Lhyfe is positioned as a key player in Europe's emerging green hydrogen market, aligning with EU sustainability goals and the global energy transition. Its vertically integrated approach—from production to distribution—enhances operational control and scalability. The company’s focus on localized hydrogen hubs ensures proximity to demand centers, reducing logistical costs and carbon footprints. Despite being a relatively young firm (founded in 2017), Lhyfe has secured a first-mover advantage in France’s hydrogen infrastructure, competing with utilities and industrial gas giants. Its niche expertise and project pipeline underscore its potential to capitalize on regulatory tailwinds and corporate decarbonization commitments.

Revenue Profitability And Efficiency

Lhyfe reported revenue of €5.1 million for the period, reflecting early-stage commercialization efforts in a capital-intensive sector. Net losses stood at €29.1 million, driven by high R&D and infrastructure costs typical of green hydrogen ventures. Operating cash flow was negative €31.6 million, with capital expenditures of €35.1 million, indicating aggressive investment in production capacity. The company’s financials highlight the sector’s growth-phase challenges, where profitability lags behind scale-up requirements.

Earnings Power And Capital Efficiency

The diluted EPS of -€0.61 underscores Lhyfe’s current earnings deficit as it prioritizes expansion over near-term profitability. Negative free cash flow (-€66.9 million, combining operating cash flow and capex) reflects heavy reinvestment needs. Capital efficiency metrics are yet to stabilize, given the pre-revenue phase of many projects, but the company’s asset-light project model may improve returns as deployments mature.

Balance Sheet And Financial Health

Lhyfe maintains a solid liquidity position with €72.1 million in cash, providing runway for ongoing projects. Total debt of €80.2 million suggests moderate leverage, though the net debt position is manageable given the cash reserves. The balance sheet reflects a growth-oriented strategy, with investments funded through a mix of equity and debt. Financial health hinges on successful project monetization and future funding rounds.

Growth Trends And Dividend Policy

Growth is driven by Europe’s hydrogen adoption targets, with Lhyfe’s project pipeline serving as a leading indicator. The company does not pay dividends, reinvesting all cash flows into capacity expansion. Revenue growth potential is high, but dependent on policy support and cost reductions in electrolysis technology. The absence of dividends aligns with sector norms for early-stage renewable infrastructure firms.

Valuation And Market Expectations

At a market cap of €156 million, Lhyfe trades at a premium to traditional utilities, reflecting its growth potential in green hydrogen. The beta of 1.38 indicates higher volatility, typical of cleantech stocks. Valuation multiples are less meaningful given negative earnings, but investor sentiment appears tied to long-term hydrogen adoption trends and EU regulatory momentum.

Strategic Advantages And Outlook

Lhyfe’s strategic edge lies in its localized production model and first-mover projects in France. Partnerships with industrial offtakers and public entities could accelerate scalability. Risks include policy delays and hydrogen cost competitiveness versus fossil alternatives. The outlook remains speculative but promising, contingent on execution and macroeconomic support for green hydrogen.

Sources

Company filings, Euronext Paris disclosures

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