investorscraft@gmail.com

Intrinsic ValueIntrepid Potash, Inc. (IPI)

Previous Close$32.84
Intrinsic Value
Upside potential
Previous Close
$32.84

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

Intrepid Potash, Inc. operates as a diversified mineral company primarily focused on the production and sale of potash and Trio®, a specialty fertilizer. The company serves agricultural, industrial, and feed markets, leveraging its vertically integrated operations to extract, process, and distribute potassium-rich products. Intrepid’s operations are concentrated in the U.S., with key assets in New Mexico and Utah, positioning it as a domestic supplier in a market often reliant on imports. The company’s niche lies in its ability to provide tailored solutions for crop nutrition and water conservation, catering to both large-scale agribusiness and specialty growers. Despite competitive pressures from global potash producers, Intrepid maintains a strategic foothold through its focus on sustainability and regional supply chain advantages. Its Trio® product, which combines potash, magnesium, and sulfate, differentiates it from conventional potash producers by addressing specific soil health needs. The company’s market position is further reinforced by its long-standing customer relationships and adaptability to fluctuating commodity prices.

Revenue Profitability And Efficiency

In FY 2024, Intrepid reported revenue of $254.7 million, reflecting its core operations in potash and specialty fertilizers. However, the company posted a net loss of $212.8 million, with diluted EPS of -$16.53, indicating significant profitability challenges. Operating cash flow stood at $72.5 million, suggesting some operational resilience, while capital expenditures of $38.9 million highlight ongoing investments in maintaining production capacity.

Earnings Power And Capital Efficiency

Intrepid’s negative earnings power in FY 2024 underscores the volatility of its commodity-driven business model. The company’s ability to generate operating cash flow despite a net loss points to non-cash impairments or working capital adjustments. Capital efficiency remains under pressure, as evidenced by the disparity between net income and operating cash flow, though its low debt levels provide some flexibility.

Balance Sheet And Financial Health

Intrepid’s balance sheet shows $41.3 million in cash and equivalents against minimal total debt of $2.6 million, indicating a strong liquidity position. The absence of significant leverage provides a cushion against operational headwinds, though the substantial net loss raises questions about long-term sustainability without improved profitability or cost management.

Growth Trends And Dividend Policy

The company has not paid dividends in FY 2024, aligning with its focus on preserving capital amid financial challenges. Growth trends are tied to commodity price cycles and demand for specialty fertilizers, with limited visibility into near-term recovery. Intrepid’s ability to innovate within its product portfolio may determine its capacity to rebound from current setbacks.

Valuation And Market Expectations

Intrepid’s valuation likely reflects market skepticism about its turnaround potential, given the steep net loss and volatile earnings history. Investors may be pricing in continued pressure from global potash markets, though the company’s niche products and domestic focus could offer upside if agricultural demand stabilizes.

Strategic Advantages And Outlook

Intrepid’s strategic advantages include its vertically integrated operations and differentiated product offerings, such as Trio®. However, the outlook remains cautious due to persistent profitability challenges and commodity price risks. Success will depend on operational efficiency gains, potential market share expansion, and the ability to capitalize on sustainable agriculture trends.

Sources

Company 10-K, 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