investorscraft@gmail.com

Intrinsic ValuePlug Power Inc. (PLUN.DE)

Previous Close1.84
Intrinsic Value
Upside potential
Previous Close
1.84

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

Plug Power Inc. operates in the clean hydrogen and fuel cell solutions sector, targeting supply chain logistics, on-road electric vehicles, and stationary power markets. The company has built an integrated green hydrogen ecosystem, encompassing production, storage, delivery, and energy generation through PEM fuel cell technology. Its product portfolio includes GenDrive for material handling, GenSure for backup power, and ProGen engines for mobility applications, positioning it as a key player in the transition to zero-emissions energy solutions. Plug Power differentiates itself through turn-key solutions like GenKey and strategic partnerships with industry leaders such as Airbus and BAE Systems. The company’s focus on hydrogen infrastructure and fuel cell innovation aligns with global decarbonization trends, though it faces competition from established energy providers and emerging green tech firms. Its direct sales and OEM distribution channels enhance market penetration, but scalability and cost efficiency remain critical challenges in a capital-intensive industry.

Revenue Profitability And Efficiency

Plug Power reported revenue of €628.8 million in FY 2024, reflecting its growing footprint in hydrogen solutions. However, the company’s net loss widened to €-2.1 billion, with an EPS of €-2.68, underscoring significant operational and scaling costs. Operating cash flow was negative at €-728.6 million, exacerbated by capital expenditures of €-334.2 million, indicating heavy investment in infrastructure and R&D.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight challenges in achieving profitability amid high R&D and deployment costs. Its capital efficiency is strained by the capital-intensive nature of hydrogen infrastructure, though strategic partnerships may help mitigate long-term risks. The lack of positive EPS suggests reliance on external funding to sustain growth.

Balance Sheet And Financial Health

Plug Power’s financial health is pressured by €1.08 billion in total debt against €205.7 million in cash. The high debt load and negative cash flows raise liquidity concerns, though its €761.9 million market capitalization reflects investor optimism about future hydrogen adoption. The balance sheet indicates a need for disciplined capital management to avoid further dilution.

Growth Trends And Dividend Policy

Growth is driven by hydrogen ecosystem expansion, but profitability remains elusive. The company does not pay dividends, reinvesting all cash flows into scaling operations. Revenue growth potential is tied to global hydrogen adoption, though near-term losses may persist.

Valuation And Market Expectations

The market values Plug Power at €761.9 million, with a beta of 2.189 reflecting high volatility. Investors appear to price in long-term hydrogen demand, but skepticism persists given persistent losses. Valuation hinges on execution risk and policy tailwinds for clean energy.

Strategic Advantages And Outlook

Plug Power’s first-mover advantage in hydrogen infrastructure and strategic alliances provide a competitive edge. However, execution risks and funding needs cloud the outlook. Success depends on cost reductions, policy support, and commercial adoption of hydrogen solutions.

Sources

Company filings, market 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