investorscraft@gmail.com

Intrinsic ValueQuadrise Fuels International plc (QFI.L)

Previous Close£1.52
Intrinsic Value
Upside potential
Previous Close
£1.52

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Quadrise Fuels International plc operates in the energy sector, specializing in advanced emulsion fuel technologies. The company’s core offerings include MSAR and bioMSAR, innovative oil-in-water emulsion fuels designed as cost-effective, lower-emission alternatives to conventional heavy fuel oil and biofuels. These products target power generation, industrial applications, and marine diesel engines, positioning Quadrise as a niche player in sustainable fuel solutions. The company’s proprietary technology provides a competitive edge, though commercialization remains at an early stage, limiting near-term revenue scalability. Quadrise’s market position hinges on regulatory tailwinds favoring cleaner fuels, but adoption depends on proving economic and environmental benefits to industrial clients. The energy transition presents both opportunities and challenges, as legacy fuel users weigh the trade-offs between cost, performance, and emissions compliance.

Revenue Profitability And Efficiency

Quadrise reported minimal revenue of £75,000 (GBp) in FY2022, reflecting its pre-commercial status, alongside a net loss of £2.6 million. Negative operating cash flow (£2.5 million) and modest capital expenditures (£58,000) indicate ongoing R&D and operational costs outweighing income. The lack of profitability underscores the company’s developmental phase, with efficiency metrics constrained by limited commercial traction.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.18p and absence of operating leverage highlight its reliance on funding to sustain operations. With no debt and £4.4 million in cash, Quadrise maintains a clean balance sheet but faces capital efficiency challenges due to unproven revenue streams. Earnings power remains speculative until broader adoption of its fuel technologies is achieved.

Balance Sheet And Financial Health

Quadrise’s financial health is supported by a debt-free structure and £4.4 million in cash reserves, providing runway for continued development. However, recurring losses and negative cash flows necessitate future fundraising unless commercialization accelerates. The balance sheet reflects a typical early-stage profile, with liquidity sufficient for near-term needs but longer-term viability dependent on commercial breakthroughs.

Growth Trends And Dividend Policy

Growth is tied to scaling MSAR and bioMSAR adoption, with no current dividend policy given the company’s focus on reinvestment. The lack of historical revenue trends complicates growth analysis, though partnerships and pilot projects signal potential demand. Investors should monitor contract wins and regulatory developments as key catalysts for topline expansion.

Valuation And Market Expectations

The £21.3 million market cap implies high risk-reward, pricing in future commercialization success. A beta of 1.43 reflects volatility typical of developmental energy tech firms. Valuation lacks earnings-based anchors, leaving it sensitive to sentiment around technology validation and energy transition narratives.

Strategic Advantages And Outlook

Quadrise’s strategic advantage lies in its patented emulsion technology, which could disrupt traditional fuel markets if scaled. However, execution risks—including client adoption and regulatory hurdles—are material. The outlook remains speculative, with upside contingent on converting pilot projects into recurring revenue streams and navigating competitive and macroeconomic headwinds in the energy sector.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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