investorscraft@gmail.com

Intrinsic ValueSIMEC Atlantis Energy Limited (SAE.L)

Previous Close£2.75
Intrinsic Value
Upside potential
Previous Close
£2.75

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

SIMEC Atlantis Energy Limited operates in the renewable utilities sector, specializing in tidal power generation and hydro development. The company's core revenue model is built around three segments: Power Generation, which includes tidal energy projects; Turbine and Engineering Services, focusing on the design and maintenance of tidal turbines; and Project Development, which encompasses consulting and construction services. As a niche player in the renewable energy space, SIMEC Atlantis leverages its expertise in tidal power, positioning itself as a leader in this emerging but capital-intensive segment. The company operates primarily in the UK and Japan, markets with strong government support for renewable energy. Its competitive edge lies in proprietary turbine technology and project execution capabilities, though its market share remains small compared to broader renewable utilities. The tidal energy sector, while promising, faces scalability challenges, which SIMEC Atlantis addresses through partnerships and phased project rollouts.

Revenue Profitability And Efficiency

In FY 2023, SIMEC Atlantis reported revenue of £15.3 million, with a net income of £25.4 million, reflecting significant non-operational gains. Operating cash flow stood at £9.3 million, while capital expenditures were modest at £1.3 million, indicating restrained investment activity. The diluted EPS of 3.51p suggests limited earnings power relative to its share count, though the net income figure appears inflated by one-time items rather than sustainable operational performance.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by the capital-intensive nature of tidal energy projects, with revenue concentration in engineering services and project development. The absence of recurring dividend payments underscores reinvestment needs. Operating cash flow covers minimal capex, but the high total debt of £56.5 million raises questions about long-term capital efficiency, particularly given the sector's long gestation periods for returns.

Balance Sheet And Financial Health

SIMEC Atlantis holds £4.2 million in cash against £56.5 million in total debt, signaling leveraged financial health. The debt burden may pressure liquidity as the company scales its projects. With no dividend payouts, retained earnings could support debt servicing, but the balance sheet remains vulnerable to delays in project monetization or cost overruns, common risks in renewable infrastructure development.

Growth Trends And Dividend Policy

Growth is tied to tidal energy adoption and project pipelines, with limited near-term catalysts given sectoral challenges. The company has no dividend policy, prioritizing reinvestment. Revenue growth has been uneven, reflecting the project-based nature of its business. Market cap stagnation at £17 million suggests muted investor confidence in near-term scalability, despite the long-term potential of tidal energy.

Valuation And Market Expectations

The market cap of £17 million and a beta of 1.53 reflect high volatility and speculative positioning. Valuation metrics are skewed by irregular profitability, with investors likely discounting future cash flows heavily due to execution risks. The lack of dividends and reliance on debt further weigh on market expectations, though niche renewable exposure may attract ESG-focused investors.

Strategic Advantages And Outlook

SIMEC Atlantis’s strategic advantage lies in its tidal energy specialization and engineering expertise, but scalability remains a hurdle. The outlook depends on regulatory support for tidal power and successful project execution. Near-term challenges include debt management and proving technology viability, while long-term potential hinges on global renewable energy adoption trends and cost competitiveness versus other renewables.

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