investorscraft@gmail.com

Intrinsic ValueCadiz Inc. (0HS4.L)

Previous Close£5.52
Intrinsic Value
Upside potential
Previous Close
£5.52

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

Cadiz Inc. operates as a natural resources development company, primarily focused on water resource and agricultural development in California's San Bernardino County. The company owns extensive land holdings, totaling approximately 46,000 acres, which it leverages for water conservation, storage, and agricultural activities, including lemon cultivation and seasonal vegetable production. Positioned in the regulated water sector, Cadiz aims to address water scarcity challenges in the arid southwestern U.S., though its projects often face regulatory and environmental scrutiny. The company’s revenue model hinges on water supply agreements and agricultural operations, though its long-term viability depends on securing approvals for large-scale water infrastructure projects. Despite its niche focus, Cadiz competes with established municipal water providers and agricultural enterprises, differentiating itself through land ownership and sustainable water management initiatives. Its market position remains speculative, contingent on project execution and regulatory outcomes.

Revenue Profitability And Efficiency

Cadiz reported revenue of $9.6 million, primarily from agricultural operations, but posted a net loss of $31.1 million, reflecting high operational and development costs. The negative operating cash flow of $21.5 million underscores ongoing investment in water projects, while capital expenditures remained modest at $0.9 million. The company’s profitability challenges highlight its pre-revenue stage for large-scale water initiatives.

Earnings Power And Capital Efficiency

With diluted EPS of -$0.53, Cadiz’s earnings power is constrained by its unprofitable operations and high debt burden. The company’s capital efficiency is limited, as evidenced by negative cash flows and reliance on external financing to fund development activities. Its ability to generate sustainable returns hinges on successful project commercialization.

Balance Sheet And Financial Health

Cadiz holds $17.3 million in cash against $85.9 million in total debt, indicating a leveraged balance sheet. The debt-to-equity ratio suggests financial strain, though liquidity is supported by available cash reserves. The company’s financial health remains precarious, dependent on securing additional funding or project revenues to meet obligations.

Growth Trends And Dividend Policy

Growth prospects are tied to water project approvals, which face regulatory hurdles. No dividends are paid, reflecting reinvestment needs. The lack of consistent revenue growth underscores the speculative nature of Cadiz’s business model, with long-term value contingent on project execution.

Valuation And Market Expectations

The market cap of $225.6 million implies high expectations for future project success, despite current losses. A beta of 1.77 indicates significant volatility, aligning with the company’s high-risk profile. Valuation metrics are challenging to assess given the absence of stable earnings.

Strategic Advantages And Outlook

Cadiz’s land assets and water rights provide strategic advantages in a water-scarce region, but regulatory and environmental risks persist. The outlook remains uncertain, hinging on project approvals and funding. Successful execution could unlock value, but delays or denials may exacerbate financial pressures.

Sources

Company filings, market data

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