investorscraft@gmail.com

Intrinsic ValueEco Wave Power Global AB (publ) (WAVE)

Previous Close$5.05
Intrinsic Value
Upside potential
Previous Close
$5.05

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

Eco Wave Power Global AB (publ) operates in the renewable energy sector, specializing in wave energy conversion technology. The company designs, develops, and commercializes systems that harness ocean wave energy to generate electricity, targeting utilities, independent power producers, and governments seeking sustainable energy solutions. Its proprietary technology integrates with existing marine infrastructure, offering a scalable and cost-effective alternative to traditional renewables like wind and solar. Eco Wave Power differentiates itself through modular, grid-connected systems that minimize environmental impact while maximizing energy output. The company operates in a niche but growing segment of the renewable energy market, competing with established players and emerging innovators. Its market position is bolstered by strategic partnerships and pilot projects in regions with high wave energy potential, such as Gibraltar and Israel. As global demand for clean energy rises, Eco Wave Power aims to capitalize on regulatory tailwinds and increasing investment in ocean energy technologies.

Revenue Profitability And Efficiency

For the fiscal year ending December 31, 2024, Eco Wave Power reported revenue of $168,000, reflecting its early-stage commercialization efforts. The company posted a net loss of $2.08 million, with diluted EPS of -$2.96, indicating ongoing investment in R&D and operational scaling. Operating cash flow was negative at $1.82 million, while capital expenditures were modest at $32,932, suggesting a focus on asset-light growth.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore its pre-revenue phase, with capital primarily allocated to technology development and pilot deployments. Eco Wave Power’s ability to transition toward profitability hinges on scaling its wave energy projects and securing long-term power purchase agreements. Current metrics reflect high capital intensity typical of renewable energy startups, with efficiency gains expected as commercial operations expand.

Balance Sheet And Financial Health

Eco Wave Power maintains a solid liquidity position, with $7.85 million in cash and equivalents against $1.34 million in total debt. The strong cash reserve provides runway for near-term operations, though sustained losses may necessitate additional funding. The balance sheet remains unburdened by significant leverage, aligning with its growth-stage profile and capital-light business model.

Growth Trends And Dividend Policy

The company is in a high-growth phase, prioritizing technology deployment over shareholder returns. No dividends were paid in FY2024, consistent with its focus on reinvesting cash flows into expansion. Growth prospects are tied to global adoption of wave energy and regulatory support for renewables, with potential upside from new project announcements and partnerships.

Valuation And Market Expectations

Market expectations for Eco Wave Power reflect its speculative growth trajectory, with valuation likely driven by long-term potential rather than near-term fundamentals. Investors may weigh its technology’s scalability and the broader renewable energy market’s growth against execution risks and funding needs. The stock’s performance will depend on milestones such as commercial project launches and revenue diversification.

Strategic Advantages And Outlook

Eco Wave Power’s strategic advantages include proprietary wave energy technology, strategic geographic positioning, and alignment with global decarbonization trends. The outlook hinges on successful pilot-to-commercial transitions and securing scalable projects. Risks include technological adoption barriers and competition, but the company is well-positioned to benefit from increasing focus on sustainable energy solutions.

Sources

Company filings, investor presentations

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