investorscraft@gmail.com

Intrinsic ValueArcher-Daniels-Midland Company (ADM.DE)

Previous Close56.27
Intrinsic Value
Upside potential
Previous Close
56.27

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

Archer-Daniels-Midland Company (ADM) is a global leader in agricultural processing and commodity trading, operating across three core segments: Ag Services and Oilseeds, Carbohydrate Solutions, and Nutrition. The company's vertically integrated model spans procurement, transportation, storage, and processing of key agricultural commodities like oilseeds, corn, and wheat, serving food, feed, energy, and industrial markets. ADM differentiates itself through its extensive logistics network, risk management capabilities, and diversified product portfolio, which includes vegetable oils, sweeteners, proteins, and specialty nutrition ingredients. The company holds a strong position in the consumer defensive sector, leveraging its scale to mitigate commodity price volatility while capitalizing on growing demand for sustainable and plant-based ingredients. Its global footprint, spanning North America, Europe, and key emerging markets, allows it to optimize supply chains and capture regional growth opportunities. ADM's Nutrition segment, in particular, aligns with long-term trends toward health-conscious consumption, offering probiotics, prebiotics, and botanical extracts. The company's market position is reinforced by its ability to provide end-to-end solutions, from raw material sourcing to value-added ingredients, making it a critical link in the global agribusiness value chain.

Revenue Profitability And Efficiency

ADM reported revenue of €85.53 billion for the period, with net income of €1.8 billion, reflecting a net margin of approximately 2.1%. The company generated €2.79 billion in operating cash flow, demonstrating its ability to convert sales into cash despite the low-margin nature of commodity businesses. Capital expenditures of €1.56 billion indicate ongoing investments in operational efficiency and capacity expansion.

Earnings Power And Capital Efficiency

With diluted EPS of €3.65, ADM's earnings power is supported by its diversified revenue streams and cost management. The company's capital efficiency is evident in its ability to maintain profitability amid fluctuating commodity prices, though its capital-intensive operations require sustained investment in logistics and processing infrastructure.

Balance Sheet And Financial Health

ADM's balance sheet shows €611 million in cash and equivalents against total debt of €11.54 billion, reflecting a leveraged but manageable position. The company's liquidity and access to credit markets support its working capital needs, particularly given the cyclical nature of agricultural commodities.

Growth Trends And Dividend Policy

ADM has demonstrated consistent dividend payments, with a dividend per share of €1.8772, appealing to income-focused investors. Growth is driven by secular demand for plant-based nutrition and sustainable ingredients, though near-term performance remains tied to commodity price cycles and global trade dynamics.

Valuation And Market Expectations

With a market capitalization of €20.17 billion and a beta of 0.674, ADM is viewed as a relatively stable investment within the agricultural sector. The market appears to price in moderate growth expectations, balancing the company's defensive qualities with exposure to commodity volatility.

Strategic Advantages And Outlook

ADM's strategic advantages include its global scale, diversified product mix, and focus on high-growth nutrition markets. The outlook remains cautiously optimistic, with opportunities in sustainable agriculture and bio-based solutions offsetting risks from geopolitical trade disruptions and input cost inflation.

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