investorscraft@gmail.com

Intrinsic ValueVivoPower International PLC (VVPR)

Previous Close$2.05
Intrinsic Value
Upside potential
Previous Close
$2.05

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

VivoPower International PLC operates in the renewable energy and electric vehicle (EV) solutions sector, focusing on sustainable power generation and decarbonization services. The company provides solar power, battery storage, and EV fleet electrification solutions, targeting commercial and industrial clients. Its revenue model is driven by project development, engineering services, and long-term energy contracts. VivoPower positions itself as a niche player in the clean energy transition, leveraging partnerships to expand its market reach. The firm competes in a rapidly evolving industry dominated by larger renewable energy providers, differentiating itself through integrated, tailored solutions for mid-market clients. Its market position is bolstered by regulatory tailwinds favoring decarbonization, though scalability remains a challenge due to capital intensity and competition.

Revenue Profitability And Efficiency

VivoPower reported modest revenue of $16,000 alongside a significant net loss of $46.7 million, reflecting operational challenges and high costs. Diluted EPS stood at -$14.88, underscoring inefficiencies. Operating cash flow was positive at $1.49 million, but capital expenditures of -$4.59 million indicate ongoing investments. The company’s profitability metrics highlight a need for improved cost management and revenue scaling.

Earnings Power And Capital Efficiency

The firm’s negative earnings and high capital expenditures suggest limited near-term earnings power. Operating cash flow, though positive, is insufficient to offset losses, indicating suboptimal capital efficiency. With a diluted EPS deeply negative, VivoPower’s ability to generate sustainable returns hinges on successful project execution and cost discipline.

Balance Sheet And Financial Health

VivoPower’s balance sheet shows $199,000 in cash against $29.1 million in total debt, signaling liquidity constraints. The high debt-to-cash ratio raises concerns about financial flexibility. Shareholders’ equity is likely under pressure given the substantial net loss, necessitating careful debt management or additional financing to sustain operations.

Growth Trends And Dividend Policy

Growth trends are unclear due to minimal revenue and steep losses. The company does not pay dividends, aligning with its focus on reinvesting scarce resources into growth initiatives. Future expansion depends on securing larger contracts and improving operational leverage in a competitive renewable energy market.

Valuation And Market Expectations

Market expectations appear subdued, given the company’s financial struggles and niche positioning. The lack of profitability and high debt load likely weigh on valuation multiples. Investors may demand clearer pathways to breakeven or strategic partnerships to justify risk.

Strategic Advantages And Outlook

VivoPower’s focus on decarbonization aligns with global sustainability trends, offering long-term potential. However, execution risks and financial health concerns temper optimism. Strategic partnerships or technological differentiation could enhance its outlook, but near-term viability depends on addressing liquidity and scaling revenue.

Sources

Company filings, CIK 0001681348

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