investorscraft@gmail.com

Intrinsic ValueLoop Energy Inc. (LPEN.TO)

Previous Close$0.04
Intrinsic Value
Upside potential
Previous Close
$0.04

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

Loop Energy Inc. operates in the hydrogen fuel cell industry, specializing in the development and manufacturing of fuel cell systems for commercial vehicles and power generation. The company targets light commercial vehicles, transit buses, and medium to heavy-duty trucks, positioning itself as a key player in the transition to zero-emission transportation. Its technology aims to improve efficiency and reduce operational costs for fleet operators, aligning with global decarbonization trends. Loop Energy competes in a rapidly evolving market dominated by established players and emerging innovators, leveraging its proprietary fuel cell designs to differentiate its offerings. The company’s focus on commercial vehicle electrification places it in a high-growth segment, though scalability and adoption rates remain critical challenges. With headquarters in Canada, Loop Energy serves a global customer base, emphasizing partnerships with vehicle manufacturers to integrate its systems into next-generation clean energy solutions.

Revenue Profitability And Efficiency

Loop Energy reported revenue of CAD 2.1 million for FY 2023, reflecting its early-stage commercialization efforts. The company posted a net loss of CAD 34.2 million, underscoring significant investment in R&D and operational scaling. Operating cash flow was negative at CAD 18.9 million, while capital expenditures totaled CAD 4.6 million, indicating ongoing investments in production capacity and technology development.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD -1.00 highlights its current lack of profitability, driven by high operating costs and limited revenue scale. Loop Energy’s capital efficiency is constrained by its growth-focused expenditures, with negative cash flows reflecting the capital-intensive nature of fuel cell manufacturing and market penetration efforts.

Balance Sheet And Financial Health

Loop Energy’s balance sheet shows CAD 2.9 million in cash and equivalents, alongside total debt of CAD 9.7 million, indicating a leveraged position. The limited liquidity raises concerns about near-term funding needs, particularly as the company continues to operate at a loss. Further capital raises or strategic partnerships may be necessary to sustain operations and growth initiatives.

Growth Trends And Dividend Policy

Loop Energy is in a high-growth phase, targeting the expanding hydrogen fuel cell market, but revenue growth remains modest relative to losses. The company does not pay dividends, reinvesting all resources into technology development and market expansion. Future growth hinges on broader adoption of hydrogen-powered vehicles and successful commercialization of its fuel cell systems.

Valuation And Market Expectations

With a market capitalization of CAD 1.4 million, Loop Energy trades at a steep discount, reflecting investor skepticism about its path to profitability. The high beta of 1.841 indicates significant volatility, aligning with the speculative nature of early-stage clean energy companies. Market expectations remain cautious, pending clearer signs of revenue acceleration and cost management.

Strategic Advantages And Outlook

Loop Energy’s proprietary fuel cell technology provides a competitive edge in efficiency and performance, critical for commercial vehicle applications. However, the company faces execution risks, including scaling production and securing large-scale adoption. The long-term outlook depends on regulatory support for hydrogen infrastructure and the company’s ability to achieve cost-competitive solutions in a crowded market.

Sources

Company filings, market 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