sharpfokus
  • Asjmp
  • English
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • RIGS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CL
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • IP
  • MAR
  • PG
  • PEP
  • T
  • TSN
  • TWTR
  • TXN
  • V
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • DGIK
  • Data
  • Above
  • IATA
  • mm
  • Untitled
  • Capital
  • Subscribe
  • SharpfokUS
Picture

PLUG cashflow still negative

PLUG Current 29 Target 14 -54%

Aug 18, 2022
1 minute read


  • Last 12 months cash flow -3% of market cap
  • Last 12 months Capital + 1% of market cap
  • Latest net cash + 5% of market cap
​
Sales grew 7%
Last 5 quarters growth & sales million dollars
74% 15% 12% -12% 7%
125 144 161 141 151
  • Sales grew 7% in the second quarter to 151 million dollars ; our forecasts v sales is + 13% now.
  • This brings the average to 5% growth.
  • We predict average growth of 5% again in this next 12 months to bring sales to 182 million dollars in the second quarter 2023.

Costs down profit down
Last 5 quarters cost ratio & profit million dollars
-164% -161% -145% -173% -169%
-99 -107 -193 -157 -173
  • The cash cost ratio went from -173% to -169% profit from -157 to -173 million dollars in the second quarter with higher non cash costs.
  • The average cost ratio is at -162% now.
  • We use a -140% cost ratio to predict a -139 million dollars profit in the second quarter 2023.

Cashflow negative again
Last 5 quarters operating & investment million dollars
-130 -102 -10 -210 -195
-987 391 -727 274 -9
  • Free cashflow went from 64 to -204 million dollars in the second quarter with -9 investment cashflow vs investment gains in the first quarter.
  • Average quarterly Cashflow is at -147 million dollars now.
  • We assume the same -9 million dollars investment cashflow which with higher sales gives -87 million dollars average Cashflow in the next 12 months.

Net cash down
Last 5 quarters cash & liabilities million dollars
3,160 3,372 2,481 2,496 2,256
958 1,033 1,344 1,328 1,396
  • Cash declined 2,496 to 2,256 million dollars in the second quarter.
  • Liabilities increased 1,328 to 1,396 million dollars so net cash was down 1,168 to 860 million dollars .
  • With our forecast cashflow & a 0 million dollars equity payout + 347 million dollars liabilities net cash will be 513 million dollars in 12 months time.

Capital improved
Last 5 quarters cumulative capital , liabilities & equity
-5,709 -5,684 -5,631 -5,608 -5,591
53 19 17
0 4 0
  • PLUG cumulative capital improved -5,608 to -5,591 million dollars with + 17 & 0 million dollars from liabilities, equity in the second quarter & will be -5,938 million dollars in12 months time.
  • At the current market value of 16,892 million dollars based on our forecasts it’s at 3 X assets with a years payback & a 0% yield.
  • Our sales forecast is 730 million dollars which means a 23 X valuation. A 11 X valuation gives a -54% lower target price 14 dollars.
Picture
SUBSCRIBE
  • Asjmp
  • English
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • RIGS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CL
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • IP
  • MAR
  • PG
  • PEP
  • T
  • TSN
  • TWTR
  • TXN
  • V
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • DGIK
  • Data
  • Above
  • IATA
  • mm
  • Untitled
  • Capital
  • Subscribe
  • SharpfokUS