investorscraft@gmail.com

Intrinsic ValueMcPhy Energy S.A. (MCPHY.PA)

Previous Close2.32
Intrinsic Value
Upside potential
Previous Close
2.32

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

McPhy Energy S.A. operates in the hydrogen energy sector, specializing in the design, development, and supply of hydrogen production, storage, and distribution equipment. The company serves diverse markets, including hydrogen mobility and industrial hydrogen applications, with a product portfolio featuring alkaline electrolyzers, hydrogen storage solutions, and fuel cells. Its integrated hydrogen solutions cater to a global clientele across Europe, the Middle East, Africa, the Americas, and the Asia Pacific. McPhy positions itself as a key player in the emerging green hydrogen economy, leveraging its technological expertise to address the growing demand for clean energy alternatives. The company’s focus on scalable and efficient hydrogen infrastructure aligns with global decarbonization trends, though it faces competition from established industrial gas companies and newer entrants in the hydrogen space. McPhy’s market position is bolstered by its innovation-driven approach, but its growth is contingent on broader adoption of hydrogen technologies and supportive regulatory frameworks.

Revenue Profitability And Efficiency

McPhy reported revenue of €18.8 million for FY 2023, reflecting its early-stage commercialization efforts in the hydrogen sector. The company’s net loss widened to €47.4 million, underscoring the high costs associated with R&D and market expansion. Operating cash flow was negative at €51.4 million, while capital expenditures totaled €24.5 million, indicating significant ongoing investments in infrastructure and technology development.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€1.7 highlights its current lack of earnings power, typical of a growth-phase firm in a capital-intensive industry. McPhy’s capital efficiency is constrained by its negative operating cash flow and substantial R&D outlays, though its €63 million cash reserve provides a buffer to fund near-term operations and strategic initiatives.

Balance Sheet And Financial Health

McPhy maintains a relatively strong liquidity position with €63 million in cash and equivalents, against total debt of €5 million. The low debt level suggests a conservative leverage profile, but the company’s negative cash flow and widening losses raise questions about its long-term financial sustainability without additional funding or revenue growth.

Growth Trends And Dividend Policy

McPhy is in a high-growth phase, prioritizing reinvestment over shareholder returns, as evidenced by its lack of dividend payments. The company’s revenue growth potential is tied to the adoption of hydrogen technologies, but its path to profitability remains uncertain given the sector’s nascent stage and competitive dynamics.

Valuation And Market Expectations

With a market cap of €65.1 million and a beta of 2.27, McPhy is viewed as a high-risk, high-reward play on the hydrogen economy. The market appears to price in significant future growth, though the company’s current financial metrics and lack of profitability suggest cautious investor sentiment.

Strategic Advantages And Outlook

McPhy’s strategic advantages lie in its specialized hydrogen technology and first-mover potential in key markets. However, its outlook depends on scaling production, reducing costs, and securing partnerships to drive adoption. Regulatory tailwinds for green hydrogen could benefit the company, but execution risks and competitive pressures remain critical challenges.

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