investorscraft@gmail.com

Intrinsic ValueAgrana Beteiligungs AG (AGB2.DE)

Previous Close11.45
Intrinsic Value
Upside potential
Previous Close
11.45

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Agrana Beteiligungs AG operates as a key player in the packaged foods sector, specializing in sugar, starch, and fruit-based products. The company serves both the food and non-food industries, supplying intermediate products to downstream manufacturers while also marketing directly to consumers. Its diversified portfolio includes bioethanol, animal feed, and fertilizers, leveraging agricultural raw materials like corn, potatoes, and fruit. With over 50 global production sites, Agrana maintains a strong regional presence in Europe while catering to international markets. The company’s three core segments—Sugar, Starch, and Fruit—allow it to mitigate sector-specific risks while capitalizing on demand for natural ingredients and sustainable solutions. Agrana’s vertically integrated operations, from raw material processing to value-added product development, enhance its competitive positioning. The firm’s focus on customized starch products and fruit preparations aligns with growing consumer preferences for clean-label and functional food ingredients. Despite operating in a competitive industry, Agrana differentiates itself through innovation, operational efficiency, and long-standing customer relationships.

Revenue Profitability And Efficiency

Agrana reported revenue of €3.79 billion for FY 2024, reflecting its scale in the packaged foods industry. Net income stood at €64.9 million, with diluted EPS of €1.04, indicating moderate profitability. Operating cash flow of €240.2 million suggests healthy operational efficiency, though capital expenditures of €112.7 million highlight ongoing investments in production capacity. The company’s ability to generate cash from core operations supports its financial flexibility.

Earnings Power And Capital Efficiency

The firm’s earnings power is underpinned by its diversified revenue streams and cost-efficient processing capabilities. While net margins remain modest, Agrana’s focus on high-value starch and fruit products enhances returns. Capital efficiency is evident in its ability to sustain operations and dividends despite cyclical commodity pressures, particularly in the sugar segment. The bioethanol operations provide an additional revenue buffer against market volatility.

Balance Sheet And Financial Health

Agrana’s balance sheet shows €88.1 million in cash and equivalents against total debt of €742.4 million, indicating a leveraged but manageable position. The company’s liquidity appears adequate, supported by steady operating cash flows. Debt levels are typical for capital-intensive agribusinesses, and the firm’s asset base—including extensive production facilities—provides collateral stability.

Growth Trends And Dividend Policy

Growth is driven by demand for natural ingredients and bioethanol, though sugar market fluctuations pose risks. Agrana’s dividend of €0.9 per share reflects a commitment to shareholder returns, with a payout ratio aligned with earnings. The firm’s expansion in value-added products and sustainable solutions could enhance long-term growth prospects.

Valuation And Market Expectations

With a market cap of €721.7 million and a beta of 0.37, Agrana is viewed as a stable, low-volatility investment in the consumer defensive sector. The valuation reflects its niche positioning and steady cash flows, though investor expectations remain tempered by commodity price sensitivity and margin pressures.

Strategic Advantages And Outlook

Agrana’s strategic advantages include vertical integration, geographic diversification, and a focus on sustainable production. The outlook hinges on its ability to innovate in high-margin segments while navigating raw material cost volatility. Long-term opportunities in bioethanol and functional foods could offset cyclical challenges in traditional sugar markets.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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