investorscraft@gmail.com

Intrinsic ValueAg Growth International Inc. (AFN.TO)

Previous Close$29.06
Intrinsic Value
Upside potential
Previous Close
$29.06

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

Ag Growth International Inc. (AGI) is a leading manufacturer and distributor of grain and rice handling, storage, and conditioning equipment, serving agricultural markets globally. The company operates in the agricultural machinery sector, providing a comprehensive portfolio of products under well-established brands such as AGI, Westeel, and Batco. Its solutions cater to the entire grain handling value chain, from storage and conditioning to transportation and processing, positioning AGI as a critical enabler of agricultural efficiency. AGI’s diversified product lineup includes portable and permanent handling equipment, storage bins, drying systems, and automation technologies, which are essential for modern farming operations. The company’s strong brand recognition and extensive distribution network across Canada, the U.S., and international markets reinforce its competitive edge. AGI’s focus on innovation and turnkey solutions for seed and fertilizer facilities further enhances its market positioning, allowing it to address evolving customer needs in precision agriculture and sustainable farming practices.

Revenue Profitability And Efficiency

AGI reported revenue of CAD 1.40 billion for the fiscal year ending December 31, 2024, reflecting its scale in the agricultural machinery sector. However, the company posted a net loss of CAD 20.1 million, with diluted EPS of -CAD 1.05, indicating profitability challenges. Operating cash flow stood at CAD 110.8 million, suggesting reasonable operational efficiency, while capital expenditures of CAD 23.0 million highlight ongoing investments in capacity and technology.

Earnings Power And Capital Efficiency

Despite the net loss, AGI generated positive operating cash flow, demonstrating its ability to convert sales into cash. The company’s capital efficiency is under pressure, as evidenced by negative earnings, but its strong cash flow generation provides a buffer for debt servicing and reinvestment. The agricultural sector’s cyclicality may explain some of the earnings volatility, though AGI’s diversified product mix helps mitigate downturns.

Balance Sheet And Financial Health

AGI’s balance sheet shows CAD 79.9 million in cash and equivalents against total debt of CAD 895.2 million, indicating a leveraged position. The debt load may constrain financial flexibility, though the company’s operating cash flow supports near-term liquidity. Investors should monitor leverage ratios closely, particularly in light of the net loss reported for the fiscal year.

Growth Trends And Dividend Policy

AGI’s growth trajectory is tied to global agricultural demand and farm equipment modernization trends. The company maintains a dividend of CAD 0.60 per share, signaling confidence in cash flow stability despite earnings challenges. Future growth may hinge on expansion in international markets and adoption of advanced agricultural technologies, though macroeconomic factors could influence near-term performance.

Valuation And Market Expectations

With a market capitalization of CAD 709.9 million, AGI trades at a discount relative to its revenue base, reflecting investor concerns over profitability and leverage. The beta of 1.39 suggests higher volatility compared to the broader market, aligning with the cyclical nature of the agricultural machinery industry. Market expectations likely hinge on a recovery in earnings and debt reduction efforts.

Strategic Advantages And Outlook

AGI’s strategic advantages include its strong brand portfolio, global distribution network, and focus on integrated agricultural solutions. The outlook remains cautiously optimistic, with potential growth driven by precision farming trends and international expansion. However, profitability improvements and debt management will be critical to sustaining long-term value creation in a competitive and cyclical industry.

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