investorscraft@gmail.com

Intrinsic ValueLibertine Holdings Plc (LIB.L)

Previous Close£1.17
Intrinsic Value
Upside potential
Previous Close
£1.17

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Libertine Holdings Plc operates in the industrial machinery sector, specializing in advanced powertrain technology for renewable fuel applications. The company’s core offering, intelliGEN, is a proprietary platform combining linear electrical machines, controls, and tools to enable efficient power generation from fossil-free energy sources. This technology targets heavy-duty powertrains and distributed power systems, positioning Libertine as an innovator in sustainable energy solutions for OEMs. Libertine supports its customers through engineering services and prototype hardware, facilitating the integration of its technology into development programs. The company’s focus on renewable fuels aligns with global decarbonization trends, providing a niche yet scalable opportunity in the transition to cleaner energy. Based in Sheffield, Libertine leverages its UK roots to serve a growing demand for reliable, low-emission power solutions in industrial and transportation applications. Despite its specialized focus, the company competes in a broader market dominated by established players, requiring continued innovation and strategic partnerships to expand its market share.

Revenue Profitability And Efficiency

Libertine reported revenue of £921,000 for FY 2023, reflecting its early-stage commercialization efforts. The company posted a net loss of £3.7 million, driven by R&D investments and operational costs. Operating cash flow was negative £4.1 million, with capital expenditures of £128,000, indicating a focus on sustaining technological development rather than near-term profitability. The financials underscore the challenges of scaling a capital-intensive cleantech business.

Earnings Power And Capital Efficiency

The diluted EPS of -2.66p highlights Libertine’s current lack of earnings power, typical of a development-stage firm. Negative operating cash flow and modest revenue suggest capital efficiency remains a work in progress. The company’s ability to monetize its intelliGEN platform and engineering services will be critical to improving returns on invested capital in the medium term.

Balance Sheet And Financial Health

Libertine holds £2.5 million in cash and equivalents against £190,000 in total debt, providing a short-term liquidity buffer. However, the consistent cash burn raises questions about long-term solvency without additional funding. The balance sheet reflects a lean structure, with minimal debt but limited tangible assets, emphasizing reliance on intellectual property and future commercialization success.

Growth Trends And Dividend Policy

Revenue growth potential hinges on broader adoption of Libertine’s renewable powertrain solutions, though current traction remains limited. The company does not pay dividends, retaining all capital for R&D and market expansion. Investors must weigh the long-term upside of its technology against the absence of near-term cash returns.

Valuation And Market Expectations

With a market cap of £1.6 million, Libertine trades as a speculative play on cleantech innovation. The beta of 0.864 suggests moderate volatility relative to the market. Valuation metrics are challenging to apply given negative earnings, leaving the stock priced on potential rather than fundamentals.

Strategic Advantages And Outlook

Libertine’s strategic edge lies in its specialized linear generator technology, which addresses unmet needs in renewable power generation. Partnerships with OEMs and policymakers could accelerate adoption, but execution risks remain high. The outlook depends on securing pilot projects, scaling production, and navigating competitive pressures in the evolving clean energy landscape.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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