investorscraft@gmail.com

Intrinsic ValueBunge Limited (0U6R.L)

Previous Close£106.62
Intrinsic Value
Upside potential
Previous Close
£106.62

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

Bunge Limited is a global agribusiness and food company with a diversified portfolio spanning four key segments: Agribusiness, Refined and Specialty Oils, Milling, and Sugar and Bioenergy. The company operates across the entire agricultural value chain, from sourcing and processing oilseeds and grains to producing refined oils, milling products, and biofuels. Its Agribusiness segment is a critical link between farmers and end markets, providing essential commodities like soybeans, wheat, and corn to feed manufacturers, biofuel producers, and industrial users. The Refined and Specialty Oils segment caters to food manufacturers and retailers, offering a range of cooking oils, margarines, and other edible products. Bunge’s Milling segment serves bakery and foodservice industries with wheat and corn-based products, while its Sugar and Bioenergy division leverages sugarcane for ethanol and electricity generation. With a history dating back to 1818, Bunge has established itself as a key player in the global agricultural supply chain, benefiting from economies of scale, vertical integration, and a geographically diversified footprint. Its market position is reinforced by long-term customer relationships and a focus on sustainability, particularly in bioenergy and non-GMO products.

Revenue Profitability And Efficiency

Bunge reported revenue of $53.1 billion for the fiscal year, with net income of $1.14 billion, reflecting a net margin of approximately 2.1%. The company generated $1.9 billion in operating cash flow, demonstrating solid cash conversion despite capital expenditures of $1.38 billion. Diluted EPS stood at $7.99, indicating efficient earnings distribution across its 139.6 million outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified agribusiness model, which balances commodity price volatility with stable demand from food and biofuel markets. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to net income, though significant reinvestment in capex suggests a focus on long-term growth and operational scalability.

Balance Sheet And Financial Health

Bunge maintains a robust balance sheet with $3.31 billion in cash and equivalents, offset by total debt of $7.12 billion. The company’s liquidity position appears manageable, supported by strong operating cash flow. Its moderate beta of 0.651 suggests lower volatility compared to broader markets, aligning with its defensive sector positioning.

Growth Trends And Dividend Policy

Bunge’s growth is tied to global demand for agricultural commodities and biofuels, with potential upside from sustainability-driven trends. The company pays a dividend of $1.325 per share, reflecting a commitment to shareholder returns. However, its capital allocation strategy balances dividends with reinvestment in core operations and strategic expansions.

Valuation And Market Expectations

With a market capitalization of $149.6 million, Bunge trades at a valuation reflective of its cyclical industry and margin profile. Investors likely price in expectations of steady demand for its agribusiness and food products, alongside risks from commodity price fluctuations and geopolitical supply chain disruptions.

Strategic Advantages And Outlook

Bunge’s strategic advantages include its vertically integrated supply chain, global scale, and diversified product mix. The outlook remains positive, driven by long-term trends in food security and renewable energy demand. However, the company must navigate commodity price risks and regulatory shifts in biofuels to sustain growth.

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