investorscraft@gmail.com

Intrinsic Value of Antelope Enterprise Holdings Limited (AEHL)

Previous Close$2.53
Intrinsic Value
Upside potential
Previous Close
$2.53

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

Antelope Enterprise Holdings Limited operates in the building materials sector, primarily focusing on the production and distribution of ceramic tiles in China. The company serves both residential and commercial markets, leveraging its manufacturing capabilities to offer a range of high-quality, cost-effective tile products. Its revenue model is driven by direct sales to construction firms, distributors, and retail customers, positioning it as a mid-tier player in a highly competitive industry characterized by price sensitivity and regional demand fluctuations. The company faces challenges from larger competitors with greater economies of scale but maintains a niche presence through localized distribution networks and tailored product offerings. Market dynamics are influenced by China’s real estate sector trends, regulatory policies on construction, and consumer preferences for sustainable materials. Antelope Enterprise’s ability to adapt to these factors while managing cost pressures will be critical to its long-term market positioning.

Revenue Profitability And Efficiency

In FY 2024, Antelope Enterprise reported revenue of $98.8 million but recorded a net loss of $10.5 million, reflecting operational challenges and potential margin compression. The negative operating cash flow of $15.5 million and capital expenditures of $4.2 million suggest strained liquidity, possibly due to elevated production costs or subdued demand. The absence of diluted EPS further underscores profitability struggles in the current fiscal environment.

Earnings Power And Capital Efficiency

The company’s negative net income and operating cash flow indicate weak earnings power, with capital efficiency hampered by high relative expenditures. The lack of positive EPS dilution suggests limited ability to generate shareholder returns from core operations, raising questions about the sustainability of its business model without significant restructuring or cost optimization.

Balance Sheet And Financial Health

Antelope Enterprise’s financial health appears precarious, with cash reserves of $1.0 million significantly outweighed by total debt of $6.9 million. This liquidity strain, coupled with negative cash flows, could limit near-term flexibility. The balance sheet may require refinancing or equity infusion to avoid solvency risks, particularly if operational performance does not improve.

Growth Trends And Dividend Policy

Growth trends remain uncertain given the FY 2024 loss and cash burn. The company has not established a dividend policy, likely due to its unprofitable status and focus on preserving capital. Future growth may hinge on market recovery in China’s construction sector or strategic pivots to higher-margin product lines.

Valuation And Market Expectations

Market expectations for Antelope Enterprise are likely muted, given its financial struggles and sector headwinds. The absence of earnings and weak cash generation make traditional valuation metrics inapplicable, leaving investors to assess potential turnaround scenarios or asset-based valuation approaches.

Strategic Advantages And Outlook

Antelope Enterprise’s regional distribution network and cost-focused production could offer strategic advantages if market conditions stabilize. However, the outlook remains challenging without clear catalysts for margin improvement or debt reduction. Success may depend on operational restructuring, partnerships, or diversification into adjacent building materials segments.

Sources

Company filings, CIK 0001470683

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