investorscraft@gmail.com

Intrinsic ValueQuadrise Plc (QED.L)

Previous Close£2.18
Intrinsic Value
Upside potential
Previous Close
£2.18

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Quadrise Plc operates in the energy sector, specializing in advanced emulsion fuel technologies designed as cleaner alternatives to conventional heavy fuel oil. The company’s core products, MSAR and bioMSAR, leverage proprietary oil-in-water emulsification processes to deliver cost-effective, lower-emission solutions for power generation, industrial applications, and marine engines. These innovations position Quadrise at the intersection of energy efficiency and environmental sustainability, targeting industries under regulatory pressure to reduce carbon footprints. Quadrise’s technology differentiates it from traditional fuel providers by offering a scalable, drop-in replacement that requires minimal infrastructure changes for adoption. The company primarily serves markets in the UK but aims to expand globally, particularly in regions with stringent emissions standards or high heavy fuel oil consumption. Its strategic partnerships with energy producers and industrial users underscore its focus on commercialization and market penetration. While still in the development phase, Quadrise’s value proposition lies in its potential to disrupt the heavy fuel oil market with a cleaner, economically viable alternative.

Revenue Profitability And Efficiency

Quadrise reported no revenue for the period, reflecting its pre-commercial stage as it focuses on technology development and pilot projects. The company’s net loss stood at -2.86 million GBp, with diluted EPS of -0.0018 GBp, indicating ongoing investment in R&D and operational scaling. Operating cash flow was negative at -2.16 million GBp, while capital expenditures remained minimal at -98,000 GBp, suggesting restrained spending amid commercialization efforts.

Earnings Power And Capital Efficiency

The absence of revenue highlights Quadrise’s reliance on external funding to sustain operations. With negative earnings and cash flow, the company’s capital efficiency is currently constrained by its developmental focus. However, its low capital expenditures relative to operating losses indicate a lean approach to scaling its technology, prioritizing partnerships and pilot deployments over heavy infrastructure investment.

Balance Sheet And Financial Health

Quadrise maintains a modest cash position of 3.05 million GBp, with minimal total debt of 145,000 GBp, providing near-term liquidity. The balance sheet reflects a pre-revenue company structure, with equity financing likely playing a key role in funding operations. The lack of significant leverage suggests flexibility, but sustained losses may necessitate additional capital raises to advance commercialization.

Growth Trends And Dividend Policy

Growth is tied to the adoption of MSAR and bioMSAR technologies, with no current dividend policy as the company reinvests resources into market expansion. The focus remains on securing commercial contracts and scaling production capabilities. Success in pilot projects and regulatory tailwinds for cleaner fuels could accelerate revenue generation in the medium term.

Valuation And Market Expectations

The market capitalization of approximately 94.37 million GBp reflects investor optimism about Quadrise’s technology potential, despite the lack of revenue. A beta of 1.176 indicates higher volatility relative to the market, typical of early-stage energy innovators. Valuation hinges on future commercialization milestones and broader energy transition trends.

Strategic Advantages And Outlook

Quadrise’s proprietary emulsion technology offers a distinct competitive edge in emissions reduction, aligning with global decarbonization goals. The outlook depends on securing commercial partnerships and scaling production efficiently. Regulatory support for low-carbon fuels and cost advantages over alternatives could drive adoption, but execution risks remain high given the pre-revenue stage.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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