investorscraft@gmail.com

Intrinsic ValueVelocys plc (VLS.L)

Previous Close£0.27
Intrinsic Value
Upside potential
Previous Close
£0.27

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

Velocys plc is a renewable fuels company specializing in Fischer-Tropsch technology, which converts municipal solid waste and residual woody biomass into synthetic drop-in fuels for aviation and road transport. Operating in the Americas and Asia Pacific, the company targets the growing demand for low-carbon alternatives in the energy sector. Its proprietary technology positions it as a niche player in the sustainable fuels market, addressing regulatory pressures and corporate sustainability goals. Velocys differentiates itself through scalable, modular solutions that cater to decentralized production, reducing logistical challenges associated with traditional biofuel plants. The company’s focus on waste-to-fuel aligns with circular economy principles, enhancing its appeal to environmentally conscious investors and partners. However, its market penetration remains limited by high capital costs and competition from established energy players diversifying into renewables. Velocys’ long-term viability hinges on securing large-scale partnerships and government incentives to offset its early-stage financial constraints.

Revenue Profitability And Efficiency

In FY 2022, Velocys reported revenue of £241,000 (GBp), reflecting its pre-commercial stage with minimal commercial deployments. Net losses widened to -£13.2 million (GBp), driven by R&D and operational expenses. Operating cash flow was -£12.9 million (GBp), while capital expenditures totaled -£8.3 million (GBp), underscoring heavy investment in technology development and pilot projects.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.0095 GBp highlights its lack of earnings power amid ongoing losses. Negative cash flows and high burn rate indicate capital inefficiency, typical of early-stage cleantech firms. Velocys’ ability to monetize its technology remains unproven, with scalability and cost reduction critical to future profitability.

Balance Sheet And Financial Health

Velocys held £12.4 million (GBp) in cash and equivalents at FY 2022-end, against modest debt of £426,000 (GBp). Its equity-heavy structure suggests reliance on equity financing, given persistent cash outflows. Liquidity risks loom without additional funding, as current reserves may not cover multi-year development timelines.

Growth Trends And Dividend Policy

Growth is tied to technology adoption and policy tailwinds in sustainable aviation fuel (SAF). No dividends are paid, as the company reinvests all resources into R&D and commercialization efforts. Project pipelines and partnerships will dictate future revenue acceleration.

Valuation And Market Expectations

With a market cap of £4.5 million (GBp) and negative earnings, Velocys trades as a high-risk, high-reward bet on renewable fuel adoption. Its beta of 1.328 reflects sensitivity to energy sector volatility and regulatory shifts. Investors price in speculative growth, contingent on execution.

Strategic Advantages And Outlook

Velocys’ modular Fischer-Tropsch technology offers a differentiated path to decarbonizing hard-to-abate transport sectors. However, commercialization risks and funding needs cloud its outlook. Success depends on securing offtake agreements, scaling production, and navigating policy uncertainties in global carbon markets.

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