investorscraft@gmail.com

Intrinsic ValueNext Hydrogen Solutions Inc. (NXH.V)

Previous Close$0.60
Intrinsic Value
Upside potential
Previous Close
$0.60

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

Next Hydrogen Solutions Inc. operates within the industrial machinery sector, focusing on the design, manufacturing, and sale of advanced electrolyzers that utilize water and electricity to produce clean hydrogen. The company's core revenue model is centered on providing commercial-scale hydrogen generation solutions aimed at decarbonizing critical sectors such as transportation and heavy industry. As a Canadian-based technology firm founded in 2007, Next Hydrogen targets the growing global demand for green hydrogen infrastructure, positioning itself as an equipment provider in the emerging clean energy value chain. The company's market position is that of a specialized technology developer in a highly competitive and capital-intensive industry, where it must compete with established industrial gas companies and newer entrants. Its strategic focus on specific industrial and transportation applications differentiates its offering within the broader hydrogen ecosystem, though it operates in a sector still dependent on supportive regulatory frameworks and cost reductions to achieve widespread adoption.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CAD 1.36 million, which reflects the early commercial stage of its operations. The business operated at a significant net loss of CAD -14.6 million, resulting in a diluted EPS of -CAD 0.64. Operating cash flow was deeply negative at CAD -10.0 million, indicating substantial cash consumption from core activities, while capital expenditures of CAD -0.69 million were relatively modest in comparison.

Earnings Power And Capital Efficiency

The company's current earnings power is constrained by its pre-revenue development phase, with negative profitability metrics reflecting high research and commercialization costs typical of clean technology startups. Capital efficiency remains a challenge as the business invests heavily in technology development and market entry before achieving scalable production. The significant cash burn rate highlights the capital-intensive nature of developing and deploying hydrogen electrolysis technology at a commercial scale.

Balance Sheet And Financial Health

The balance sheet shows CAD 3.59 million in cash and equivalents against total debt of CAD 4.68 million, indicating a constrained liquidity position. The company's financial health is challenged by negative cash flows and limited cash reserves relative to its operational burn rate, suggesting a need for additional financing to sustain operations through the development and commercialization cycle.

Growth Trends And Dividend Policy

As an early-stage technology company focused on market penetration, Next Hydrogen does not pay dividends, reinvesting all available capital into growth initiatives. Growth trends are indicative of a company in the development phase, with revenue generation just beginning while operating losses reflect substantial upfront investment requirements. The company's trajectory is typical of cleantech startups navigating the transition from technology validation to commercial scalability.

Valuation And Market Expectations

With a market capitalization of approximately CAD 10.3 million, the market appears to be valuing the company based on its technology potential rather than current financial performance. The negative beta of -0.637 suggests the stock's price movements have shown low correlation with broader market trends, which may reflect its speculative nature as an early-stage cleantech investment with unique risk factors.

Strategic Advantages And Outlook

The company's strategic advantage lies in its proprietary electrolyzer technology targeting industrial decarbonization applications. However, the outlook is contingent on successful commercialization, scaling manufacturing capabilities, and navigating a competitive landscape while securing sufficient funding. The company's future depends on broader hydrogen market adoption trends, cost reduction achievements, and its ability to transition from technology development to sustainable revenue generation in an emerging energy sector.

Sources

Company Public FilingsTSXV 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