investorscraft@gmail.com

Intrinsic Value of Aemetis, Inc. (AMTX)

Previous Close$3.06
Intrinsic Value
Upside potential
Previous Close
$3.06

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

Aemetis, Inc. operates in the renewable fuels and biochemicals sector, focusing on low-carbon intensity products derived from sustainable feedstocks. The company’s core revenue model is built around producing and selling biofuels, including ethanol and biodiesel, alongside specialty chemicals. Aemetis leverages patented technology to convert waste feedstocks into high-value products, positioning itself as an innovator in the circular economy. The company serves both domestic and international markets, with a strong emphasis on regulatory-driven demand for cleaner energy alternatives. Aemetis competes in a niche segment of the renewable energy industry, where policy incentives and carbon reduction targets play a critical role in market dynamics. Its vertically integrated operations, including feedstock sourcing and production facilities, provide a competitive edge in cost efficiency and supply chain control. However, the company operates in a capital-intensive industry with significant regulatory and commodity price risks.

Revenue Profitability And Efficiency

Aemetis reported revenue of $267.6 million for FY 2024, reflecting its operational scale in renewable fuels. However, the company posted a net loss of $87.5 million, with diluted EPS of -$1.91, indicating ongoing profitability challenges. Operating cash flow was negative at $32.9 million, exacerbated by capital expenditures of $20.3 million, underscoring the capital-intensive nature of its business model and current reinvestment phase.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in converting revenue into sustainable profitability. High fixed costs and debt servicing obligations further strain capital efficiency. Aemetis’s ability to scale production and improve margins will be critical to achieving positive earnings power, particularly as it navigates feedstock price volatility and regulatory uncertainties in the biofuels market.

Balance Sheet And Financial Health

Aemetis’s balance sheet shows limited liquidity, with cash and equivalents of $0.9 million against total debt of $338.1 million, raising concerns about near-term financial flexibility. The high leverage ratio suggests significant refinancing or equity-raising needs to support ongoing operations and growth initiatives. Investors should monitor the company’s ability to manage debt maturities and secure additional funding.

Growth Trends And Dividend Policy

Aemetis is in a growth phase, prioritizing capacity expansion and technology deployment over shareholder returns, as evidenced by its lack of dividend payments. The company’s growth trajectory is tied to adoption of renewable fuels and policy tailwinds, though its financial performance remains volatile. Long-term success depends on scaling production and achieving cost efficiencies to offset current losses.

Valuation And Market Expectations

The market appears to price Aemetis as a high-risk, high-reward play on the energy transition, with valuation metrics reflecting its unprofitable status. Investors likely focus on potential upside from regulatory support and technological advancements, though skepticism persists due to persistent losses and balance sheet constraints. The stock’s performance will hinge on execution against growth targets and improving financial metrics.

Strategic Advantages And Outlook

Aemetis’s strategic advantages lie in its proprietary technology and focus on low-carbon biofuels, aligning with global decarbonization trends. However, the outlook remains uncertain due to financial instability and operational execution risks. Near-term priorities include debt management and scaling production, while long-term success depends on market adoption and policy stability. The company’s ability to navigate these challenges will determine its viability in a competitive sector.

Sources

Company filings (10-K), Bloomberg

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