investorscraft@gmail.com

Intrinsic ValueAnglo African Agriculture Plc (AAAP.L)

Previous Close£4.00
Intrinsic Value
Upside potential
Previous Close
£4.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Anglo African Agriculture Plc operates in the agricultural farm products sector, focusing on the importation, milling, blending, and packaging of herbs, spices, seasonings, and confectionary. Through its subsidiary, Dynamic Intertrade (Pty) Limited, the company engages in the production of chilli and paprika blended products while trading a diverse range of agricultural commodities such as black pepper, sugar beans, and sesame seeds. The company's export-oriented model positions it within South Africa's agricultural trade landscape, though its market share remains modest compared to larger agribusiness players. Its niche focus on blended and packaged products provides differentiation, but competitive pressures and reliance on commodity pricing expose it to volatility. The company’s London listing offers access to capital markets, but its operational footprint is concentrated in South Africa, limiting geographic diversification.

Revenue Profitability And Efficiency

In FY 2021, the company reported revenue of 1,404,234 GBp but posted a net loss of 809,264 GBp, reflecting operational challenges. The diluted EPS of -0.0052 GBp underscores profitability struggles, while negative operating cash flow (-48,830 GBp) and minimal capital expenditures (-8,767 GBp) suggest constrained reinvestment capacity. These metrics indicate inefficiencies in scaling operations or managing cost structures.

Earnings Power And Capital Efficiency

The company’s negative net income and operating cash flow highlight weak earnings power. With no dividend payouts and a focus on sustaining operations, capital efficiency appears suboptimal. The lack of positive free cash flow generation limits flexibility for growth initiatives or debt reduction.

Balance Sheet And Financial Health

As of FY 2021, the company held 1,109,774 GBp in cash against total debt of 1,591,231 GBp, indicating a leveraged position. The negative equity (implied by net losses) raises concerns about solvency, though liquidity is partially supported by cash reserves. The balance sheet reflects financial strain, requiring improved profitability to stabilize leverage.

Growth Trends And Dividend Policy

No revenue growth or dividend distributions were evident in FY 2021, with the company prioritizing operational turnaround. The absence of a dividend policy aligns with its loss-making status and focus on preserving capital. Future growth hinges on cost management and potential market expansion, though current trends do not suggest near-term improvement.

Valuation And Market Expectations

With a market capitalization near zero and a beta of 0.81, the stock reflects high risk and limited investor confidence. The lack of earnings or positive cash flow makes traditional valuation metrics inapplicable. Market expectations appear muted, given the company’s financial distress and niche positioning.

Strategic Advantages And Outlook

The company’s specialization in blended agricultural products offers niche appeal, but its outlook is clouded by financial instability and operational inefficiencies. Strategic pivots, such as cost rationalization or partnerships, may be necessary to improve viability. Without material improvements, the company remains vulnerable to competitive and commodity price pressures.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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