investorscraft@gmail.com

Intrinsic ValueRurelec PLC (RUR.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 2016 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Rurelec PLC operates as an independent power producer focused on Latin America, specializing in the acquisition, development, and operation of power generation assets. The company generates revenue primarily through wholesale electricity sales, secured via capacity payments or power purchase agreements (PPAs). Its operational footprint includes a power plant in Argentina, with ongoing development of another facility in Chile, positioning it within the region's evolving energy markets. Rurelec’s business model leverages long-term contractual arrangements to stabilize cash flows, though its geographic concentration in Latin America exposes it to regulatory and macroeconomic risks inherent in emerging markets. The company’s subsidiary structure under Sterling Trust Limited provides financial backing but may limit operational agility. As a small-cap player in the utilities sector, Rurelec competes with larger regional and multinational IPPs, relying on niche market opportunities and localized expertise to maintain its foothold.

Revenue Profitability And Efficiency

Rurelec reported no revenue for FY 2022, reflecting operational challenges or paused generation activities. The net loss of £1.58 million and diluted EPS of -0.28p underscore persistent profitability struggles. However, positive operating cash flow of £119,000 suggests some ability to manage working capital, albeit without meaningful capital expenditures during the period.

Earnings Power And Capital Efficiency

The absence of revenue and sustained losses indicate weak earnings power, though the lack of debt and minimal capital expenditures may provide flexibility. The company’s reliance on PPAs or capacity payments—when operational—could improve future earnings stability if projects come online.

Balance Sheet And Financial Health

Rurelec’s balance sheet shows £449,000 in cash with no debt, implying a low-risk liquidity position. However, the negligible revenue base and recurring losses raise concerns about long-term solvency without asset monetization or project completions. The equity-heavy structure may appeal to risk-tolerant investors.

Growth Trends And Dividend Policy

Growth hinges on the Chile plant’s development, but stagnant revenue and losses suggest limited near-term momentum. The 0.2p dividend per share, despite negative earnings, may indicate a discretionary payout policy, possibly funded by reserves or strategic capital decisions.

Valuation And Market Expectations

With a market cap of £2.39 million and no revenue, valuation metrics are inapplicable. The stock’s beta of 0.71 suggests lower volatility than the broader market, possibly reflecting illiquidity or investor skepticism about turnaround prospects.

Strategic Advantages And Outlook

Rurelec’s niche focus in Latin American energy markets offers exposure to regional demand growth, but execution risks and regulatory hurdles persist. The company’s outlook depends on operational resumption in Argentina and successful Chilean project delivery, though its small scale limits competitive moats.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041

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