investorscraft@gmail.com

Intrinsic ValueAgriFORCE Growing Systems Ltd. (AGRI)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

AgriFORCE Growing Systems Ltd. operates in the agricultural technology sector, focusing on innovative solutions for sustainable crop production. The company leverages proprietary technologies and controlled environment agriculture (CEA) systems to enhance yield, quality, and resource efficiency. Its core revenue model includes licensing intellectual property, selling turnkey growing systems, and providing consulting services to commercial growers and vertical farming operators. AgriFORCE targets the intersection of agtech and sustainability, addressing global food security challenges through scalable, high-efficiency solutions. The company differentiates itself with a portfolio of patented methodologies and strategic partnerships, positioning it as a niche player in the rapidly evolving agtech landscape. While still in the growth phase, AgriFORCE aims to capitalize on increasing demand for localized, climate-resilient food production systems.

Revenue Profitability And Efficiency

In FY 2024, AgriFORCE reported revenue of $67,887, reflecting its early-stage commercialization efforts. The company posted a net loss of $16.3 million, with diluted EPS of -$28.84, underscoring significant upfront investments in R&D and operational scaling. Operating cash flow was negative at $5.3 million, while capital expenditures totaled $840,000, indicating ongoing infrastructure and technology deployment.

Earnings Power And Capital Efficiency

AgriFORCE's negative earnings highlight its pre-revenue phase, with capital primarily allocated to growth initiatives. The company's asset-light model relies on IP monetization and partnerships, but its current cash burn rate necessitates careful liquidity management. Efficiency metrics are not yet meaningful due to minimal revenue generation and high fixed costs associated with technology development.

Balance Sheet And Financial Health

As of FY 2024, AgriFORCE held $490,000 in cash against $1.5 million in total debt, presenting liquidity constraints. With no dividend payments and negative cash flows, the company's financial health depends on securing additional funding or achieving revenue traction. The balance sheet reflects a typical early-stage agtech profile, with intangible assets likely tied to IP.

Growth Trends And Dividend Policy

AgriFORCE is in a high-growth investment phase, prioritizing market penetration over profitability. The company has no dividend policy, reinvesting all resources into technology commercialization. Growth will hinge on adoption of its CEA systems and licensing deals, though scalability remains unproven given current revenue levels and sector competition.

Valuation And Market Expectations

Market expectations for AgriFORCE are speculative, pricing in future agtech adoption rather than near-term fundamentals. The stock's valuation likely reflects optimism around its IP portfolio, though execution risks are elevated given its cash position and operating losses. Comparable agtech firms trade at premium multiples despite similar financial profiles.

Strategic Advantages And Outlook

AgriFORCE's key advantages include its patented growing systems and focus on sustainability megatrends. However, the outlook is contingent on securing capital for growth and converting pipeline opportunities into recurring revenue. Success depends on validating its technology at commercial scale and differentiating from larger agtech competitors in a capital-intensive industry.

Sources

Company SEC filings (10-K), CIK 0001826397

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