investorscraft@gmail.com

Intrinsic Value of Forafric Global PLC (AFRI)

Previous Close$7.74
Intrinsic Value
Upside potential
Previous Close
$7.74

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

Forafric Global PLC operates in the agribusiness sector, specializing in the production, processing, and distribution of wheat and other agricultural commodities. The company serves both domestic and international markets, leveraging its vertically integrated operations to control supply chains from sourcing to end-product delivery. Its core revenue model is driven by commodity sales, milling services, and value-added products, positioning it as a key player in North African and European markets. Forafric’s market position is bolstered by its strategic geographic presence, which allows it to capitalize on regional demand for staple foods while mitigating logistical risks. The company competes in a fragmented industry but differentiates itself through scale, operational efficiency, and a diversified customer base that includes retailers, wholesalers, and industrial clients. Despite macroeconomic volatility in commodity prices, Forafric maintains resilience through cost management and long-term supplier relationships. Its focus on food security and sustainable practices aligns with broader industry trends, enhancing its appeal to institutional buyers and export markets.

Revenue Profitability And Efficiency

Forafric reported revenue of $274.2 million for FY 2024, reflecting its substantial market footprint. However, net income was negative at -$24.3 million, indicating margin pressures from input costs or operational inefficiencies. Operating cash flow of $23.5 million suggests the core business generates liquidity, but profitability challenges persist. Capital expenditures were modest at -$1.8 million, implying limited near-term growth investments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $0 underscores its current lack of earnings power, likely due to high debt servicing costs or competitive pricing pressures. Operating cash flow coverage of interest and reinvestment needs remains a critical metric to monitor, given the $166 million total debt burden. Capital efficiency appears constrained, with net income lagging behind revenue scale.

Balance Sheet And Financial Health

Forafric’s balance sheet shows $12.2 million in cash against $166 million in total debt, signaling leveraged financial health. The debt-to-equity ratio is elevated, necessitating careful liquidity management. While operating cash flow provides some cushion, refinancing risks or commodity price swings could strain solvency. Asset turnover and working capital metrics would further clarify operational resilience.

Growth Trends And Dividend Policy

Top-line growth is evident, but bottom-line challenges persist, likely due to volatile commodity markets. The absence of dividends aligns with reinvestment needs and debt reduction priorities. Future growth may hinge on geographic expansion or product diversification, though current CapEx levels suggest a conservative approach. Margin improvement is critical to sustainable expansion.

Valuation And Market Expectations

With negative earnings, traditional valuation multiples are less informative. Market expectations likely focus on revenue scalability and debt restructuring potential. The stock’s performance may correlate with commodity price trends and regional demand stability. A turnaround in profitability could unlock re-rating opportunities, but execution risks remain high.

Strategic Advantages And Outlook

Forafric’s vertical integration and regional market access provide competitive advantages, but macroeconomic headwinds pose challenges. The outlook depends on cost containment, debt management, and commodity cycle recovery. Strategic partnerships or asset optimization could enhance value, while prolonged margin pressures may necessitate operational restructuring.

Sources

Company filings (CIK: 0001903870), disclosed financials for FY 2024

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