image
Utilities - Renewable Utilities - NASDAQ - IE
$ 0.2391
-14.9 %
$ 5.8 M
Market Cap
-0.28
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one HTOO stock under the worst case scenario is HIDDEN Compared to the current market price of 0.239 USD, Fusion Fuel Green PLC is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one HTOO stock under the base case scenario is HIDDEN Compared to the current market price of 0.239 USD, Fusion Fuel Green PLC is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one HTOO stock under the best case scenario is HIDDEN Compared to the current market price of 0.239 USD, Fusion Fuel Green PLC is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart HTOO

image
$0.8$0.8$0.7$0.7$0.6$0.6$0.5$0.5$0.4$0.4$0.3$0.3$0.2$0.2Jan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 Jun
FINANCIALS
1.6 M REVENUE
-61.27%
-17.2 M OPERATING INCOME
53.64%
-13.7 M NET INCOME
55.73%
-8.28 M OPERATING CASH FLOW
7.95%
800 K INVESTING CASH FLOW
169.08%
6.46 M FINANCING CASH FLOW
110.15%
251 K REVENUE
0.00%
0 OPERATING INCOME
0.00%
-8.58 M NET INCOME
-0.00%
-2.23 M OPERATING CASH FLOW
-0.00%
2.01 M INVESTING CASH FLOW
0.00%
442 K FINANCING CASH FLOW
0.00%
Balance Sheet Fusion Fuel Green PLC
image
Current Assets 7 M
Cash & Short-Term Investments 214 K
Receivables 3.02 M
Other Current Assets 3.77 M
Non-Current Assets 21.1 M
Long-Term Investments 0
PP&E 307 K
Other Non-Current Assets 20.8 M
10.73 %13.40 %74.01 %Total Assets$28.1m
Current Liabilities 13 M
Accounts Payable 2.84 M
Short-Term Debt 2.08 M
Other Current Liabilities 8.1 M
Non-Current Liabilities 4.41 M
Long-Term Debt 155 K
Other Non-Current Liabilities 4.26 M
16.29 %11.92 %46.47 %24.44 %Total Liabilities$17.4m
EFFICIENCY
Earnings Waterfall Fusion Fuel Green PLC
image
Revenue 1.6 M
Cost Of Revenue 1.17 M
Gross Profit 437 K
Operating Expenses 17.6 M
Operating Income -17.2 M
Other Expenses -3.45 M
Net Income -13.7 M
2m2m00(2m)(2m)(4m)(4m)(6m)(6m)(8m)(8m)(10m)(10m)(12m)(12m)(14m)(14m)(16m)(16m)(18m)(18m)2m(1m)437k(18m)(17m)3m(14m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
27.23% GROSS MARGIN
27.23%
-1070.47% OPERATING MARGIN
-1070.47%
-858.94% NET MARGIN
-858.94%
-107.78% ROE
-107.78%
-49.02% ROA
-49.02%
-100.12% ROIC
-100.12%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Fusion Fuel Green PLC
image
00(5m)(5m)(10m)(10m)(15m)(15m)(20m)(20m)(25m)(25m)(30m)(30m)(35m)(35m)(40m)(40m)(45m)(45m)202020202021202120222022202320232024202420252025
Net Income -13.7 M
Depreciation & Amortization 2.63 M
Capital Expenditures -190 K
Stock-Based Compensation 2.19 M
Change in Working Capital 658 K
Others 979 K
Free Cash Flow -8.47 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Fusion Fuel Green PLC
image
HTOO has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 7
6. Ownership
Insider Ownership Fusion Fuel Green PLC
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Fusion Fuel Green PLC Announces Forthcoming Annual General Meeting DUBLIN, June 04, 2025 (GLOBE NEWSWIRE) -- via IBN – Fusion Fuel Green PLC (Nasdaq: HTOO) (“Fusion Fuel” or the “Company”) today announced that it will hold its Annual General Meeting (“AGM”) on June 25, 2025, at 2:00 PM (Dublin time) at the offices of Arthur Cox LLP, Ten Earlsfort Terrace, Dublin 2, D02 T380, Ireland. Shareholders are encouraged to review the Notice of AGM, which has been furnished to the U.S. Securities and Exchange Commission (“SEC”) with a Report on Form 6-K and mailed to all shareholders of record as of May 30, 2025. globenewswire.com - 2 weeks ago
XPENG ($XPEV) | Plug Power ($PLUG) | Eos Energy ($EOSE) | Fusion Fuel Green ($HTOO) Welcome to the Green Stock News brief for Thursday May 29th. Here are today's top headlines: XPENG (NYSE: XPEV) has launched the all-electric MONA M03 Max in China, following the success of the MONA M03 Pro, which reached 120,000 units delivered in record time since its 2024 release. youtube.com - 3 weeks ago
BrightHy Solutions, a Fusion Fuel company, Forges Strategic Partnership with Sungrow Hydrogen to Deliver Cutting-Edge Hydrogen Solutions in Iberia DUBLIN, May 29, 2025 (GLOBE NEWSWIRE) -- via IBN -- BrightHy Solutions, a Fusion Fuel company and a leading provider of hydrogen solutions, is proud to announce a strategic agency and partnership agreement with Sungrow Hydrogen, a leading green hydrogen production solution provider specializing in water electrolysis technology. This collaboration aims to accelerate the deployment of cutting-edge hydrogen production equipment in Iberia, combining the expertise of both companies to drive the green energy transition. globenewswire.com - 3 weeks ago
Fusion Fuel Green PLC Signs Non-Binding Heads of Terms for Strategic UK Energy Distribution Acquisition DUBLIN, May 27, 2025 (GLOBE NEWSWIRE) -- Fusion Fuel Green PLC (Nasdaq: HTOO) (“Fusion Fuel” or the “Company”), a provider of integrated energy solutions, today announced that it has executed non-binding Heads of Terms (“Heads of Terms”) with a privately-held United Kingdom-based fuel distribution business (“Target”) to acquire 100% of the equity of Target and certain related companies from their existing shareholders. The signing of the Heads of Terms follows the signing of a non-binding Letter of Intent between the parties, which was previously announced by the Company on April 9, 2025. globenewswire.com - 3 weeks ago
Fusion Fuel Announces Over $2.7 Million in New Contracts and Substantial Utility Growth through Al Shola Gas DUBLIN, Ireland, May 22, 2025 (GLOBE NEWSWIRE) -- via IBN – Fusion Fuel Green PLC (Nasdaq: HTOO) ("Fusion Fuel" or the "Company"), a leading provider of full-service energy engineering, advisory, and utility solutions, today announced that its majority-owned operating subsidiary, Al Shola Al Modea Gas Distribution LLC (“Al Shola Gas”), has secured an estimated $2.7 million in new engineering contracts since the beginning of March 2025, and, since the beginning of January 2025, has added more than 1,800 residential service contracts and two commercial service contracts to its portfolio for estimated recurring revenue of more than $0.9 million. The Company also provided an update on Al Shola Gas' bulk LPG supply. globenewswire.com - 1 month ago
Fusion Fuel Signs Non-Binding Letter of Intent to Acquire British Fuel Distribution Company DUBLIN, Ireland, April 09, 2025 (GLOBE NEWSWIRE) -- via IBN – Fusion Fuel Green PLC (Nasdaq: HTOO) ("Fusion Fuel" or the "Company"), a leading provider of full-service energy engineering and advisory solutions, today announced that it has signed a non-binding letter of intent (“LOI”) to acquire 100% of a privately held British fuel distribution company (the “Target”). globenewswire.com - 2 months ago
Fusion Fuel Closes $1.3 Million Follow-On Financing DUBLIN, March 04, 2025 (GLOBE NEWSWIRE) -- via IBN – Fusion Fuel Green PLC (Nasdaq: HTOO) ("Fusion Fuel" or the "Company"), a leading provider of full-service energy engineering and advisory solutions, today announced that it has closed a $1.3 million private placement of senior convertible notes with certain institutional investors. The senior convertible notes were issued at a weighted-average original issue discount of approximately 23% for an aggregate purchase price of $1.0 million, mature in August 2026, and carry an 8% annual interest rate. globenewswire.com - 3 months ago
Fusion Fuel Announces Decision by Nasdaq Hearings Panel DUBLIN, Feb. 06, 2025 (GLOBE NEWSWIRE) -- via IBN -- Fusion Fuel Green PLC (Nasdaq: HTOO) (“Fusion Fuel” or the “Company”), a leading provider of comprehensive energy engineering, advisory, and supply solutions, today announced that the Nasdaq Hearings Panel has found the Company in compliance with Nasdaq Listing Rule 5550(b)(1), requiring minimum stockholders' equity of $2,500,000, and granted the Company's request for an exception to evidence compliance with other applicable criteria for continued listing on The Nasdaq Stock Market LLC. globenewswire.com - 4 months ago
Fusion Fuel to Transfer Equity Listing to The Nasdaq Capital Market; Receives Extension to Comply with Bid Price Rule DUBLIN, Jan. 31, 2025 (GLOBE NEWSWIRE) -- via IBN -- Fusion Fuel Green PLC (Nasdaq: HTOO) (“Fusion Fuel” or the “Company”), a leading provider of comprehensive energy engineering, advisory, and supply solutions, today announced that it was notified by the staff of the Listing Qualifications Department (the “Staff”) of The Nasdaq Stock Market LLC (“Nasdaq”) that the Staff has approved the Company's application to transfer its Class A Ordinary Shares and publicly-traded warrants to The Nasdaq Capital Market from The Nasdaq Global Market. This transfer will take effect at the opening of business on February 3, 2025. globenewswire.com - 4 months ago
Fusion Fuel Provides Update on Gas Business, Announces Key Developments in Middle East Operations DUBLIN, Jan. 24, 2025 (GLOBE NEWSWIRE) -- via IBN – Fusion Fuel Green PLC (Nasdaq: HTOO) (“Fusion Fuel” or the “Company”), a leading provider of full-service energy engineering and advisory solutions, is pleased to announce several significant developments in its Al Shola Gas (“Al Shola”) subsidiary, which continues to serve as a core driver of growth and profitability for the Company. globenewswire.com - 4 months ago
Fusion Fuel Closes on $1.28 Million Senior Convertible Notes and $25 Million Equity Line of Credit DUBLIN, Jan. 13, 2025 (GLOBE NEWSWIRE) -- via IBN – Fusion Fuel Green PLC (Nasdaq: HTOO) (“Fusion Fuel” or the “Company”), a leading provider of full-service energy engineering and advisory solutions, announced that it has closed a $1.28 million senior convertible notes private placement with certain institutional investors. In addition to the convertible notes, Fusion Fuel has also entered into an agreement with an institutional investor for a $25 million equity line of credit, which, upon the satisfaction of certain conditions, will provide the Company with access to additional capital to support its operational and strategic growth initiatives. globenewswire.com - 5 months ago
Fusion Fuel to Release an Investor Update Presentation on December 12, 2024 DUBLIN, Dec. 04, 2024 (GLOBE NEWSWIRE) -- Fusion Fuel Green Plc (NASDAQ: HTOO), a leading provider of energy and utility solutions, today announced it will host an Investor Update Presentation on Thursday, December 12, 2024, to discuss its recently announced transaction, introduce its group businesses, and share strategic plans and targets for the future. Presentation Agenda: The Investor Update will cover the following topics: Fusion Fuel Overview: Highlights of the business, recent developments, details of the QIND transaction, group targets, and NASDAQ compliance. globenewswire.com - 6 months ago
8. Profile Summary

Fusion Fuel Green PLC HTOO

image
COUNTRY IE
INDUSTRY Renewable Utilities
MARKET CAP $ 5.8 M
Dividend Yield 0.00%
Description Fusion Fuel Green PLC focuses on the production of hydrogen in Portugal, Southern Europe, and Morocco. The company intends to provide hydrogen generators to clients that operate their own green hydrogen plants; green hydrogen as an output from green hydrogen plants; and operational and monitoring services of green hydrogen plants using fusion fuel hydrogen generators. It serves natural gas networks and grids, ammonia producers, oil refineries, regulators, and related government departments. The company was founded in 2018 and is based in Dublin, Ireland.
Contact 10 Earlsfort Terrace, Dublin, D02 T380 https://www.fusion-fuel.eu
IPO Date Dec. 10, 2020
Employees 116
Officers Mr. Joao Teixeira Wahnon Chief of Business Development Officer Mr. John-Paul Backwell Chief Executive Officer & Director Mr. Jaime Silva Chief Technology Officer & Head of Innovation Mr. Benjamin Schwarz Head of Investor Relations Mr. Gavin Jones Company Secretary Ms. Catia Carvalho Head of Human Resources Mr. Mario Garma Chief Engineering Officer Mr. David Lovell Chief Executive Officer of Fusion Fuel Australia Mr. Frederico Figueira de Chaves Interim Chief Financial Officer, Chief Strategy Officer, Head of Hydrogen Solution & Director