investorscraft@gmail.com

Intrinsic ValuePowerHouse Energy Group Plc (PHE.L)

Previous Close£0.43
Intrinsic Value
Upside potential
Previous Close
£0.43

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

PowerHouse Energy Group Plc operates in the renewable utilities sector, specializing in advanced thermal conversion technologies that transform waste streams into hydrogen and electrical energy. Its proprietary Distributed Modular Generation (DMG) system is central to its revenue model, which includes licensing, system integration, and field trial services. The company targets the growing demand for sustainable energy solutions, positioning itself as a niche player in the waste-to-energy market. PowerHouse Energy’s focus on modular, scalable systems allows it to cater to decentralized energy needs, differentiating it from larger, conventional utility providers. The company’s technology addresses both environmental concerns and energy security, aligning with global decarbonization trends. However, its market penetration remains limited, with operations primarily concentrated in the UK. The competitive landscape includes established waste management firms and emerging green tech startups, requiring PowerHouse to demonstrate technological reliability and commercial viability to secure long-term partnerships and licensing deals.

Revenue Profitability And Efficiency

In FY 2023, PowerHouse Energy reported revenue of £180,959 (GBp), reflecting minimal commercial traction. The company posted a net loss of £1,427,647 (GBp), with diluted EPS at -0.0004, underscoring ongoing challenges in achieving profitability. Operating cash flow was negative at £1,674,854 (GBp), exacerbated by capital expenditures of £671,415 (GBp), indicating heavy investment in technology development and commercialization efforts.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained, with no significant revenue streams to offset R&D and operational costs. Capital efficiency is low, as evidenced by negative cash flows and high expenditure relative to revenue. The lack of profitability suggests dependence on external funding to sustain operations, with limited near-term prospects for self-sufficiency.

Balance Sheet And Financial Health

PowerHouse Energy holds £4,348,887 (GBp) in cash and equivalents, providing a short-term liquidity buffer. Total debt is modest at £155,396 (GBp), but the absence of dividend payments reflects prioritization of cash preservation. The balance sheet remains fragile, with sustained losses eroding equity and necessitating future capital raises to fund growth and operational needs.

Growth Trends And Dividend Policy

Growth is contingent on successful commercialization of DMG technology, with no current dividend policy. The company’s focus remains on scaling its licensing model and securing partnerships, but progress has been slow. Market adoption of waste-to-hydrogen solutions presents a long-term opportunity, though near-term revenue visibility is limited.

Valuation And Market Expectations

With a market cap of £22.4 million (GBp) and a beta of 3.306, the stock is highly volatile, reflecting speculative investor sentiment. Valuation metrics are challenging to apply given the lack of earnings, leaving the stock price driven by potential rather than fundamentals. Market expectations hinge on technological validation and commercial breakthroughs.

Strategic Advantages And Outlook

PowerHouse Energy’s modular technology and focus on hydrogen production align with global energy transition trends. However, execution risks and competition pose significant hurdles. The outlook depends on securing scalable licensing agreements and demonstrating cost-effective deployment. Without near-term revenue acceleration, the company may face continued financial strain.

Sources

Company filings, London Stock Exchange data

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