investorscraft@gmail.com

Intrinsic Value of Adecoagro S.A. (AGRO)

Previous Close$9.29
Intrinsic Value
Upside potential
Previous Close
$9.29

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

Adecoagro S.A. operates as a leading agricultural company in South America, specializing in the production of sugarcane, ethanol, grains, and dairy products. The company’s vertically integrated business model spans farming, processing, and distribution, allowing it to capture value across the supply chain. Its sugarcane segment, a key revenue driver, benefits from Brazil’s favorable climate and demand for renewable energy, positioning Adecoagro as a competitive player in the global ethanol and sugar markets. The company also leverages its large-scale farmland holdings to optimize crop rotation and mitigate commodity price volatility. Adecoagro’s dairy operations complement its agricultural portfolio, serving domestic and export markets with branded products. Its strategic focus on operational efficiency and sustainable practices enhances its market position in an industry increasingly shaped by environmental and regulatory pressures. By balancing commodity exposure with value-added processing, Adecoagro maintains resilience against cyclical downturns while capitalizing on long-term demand for food and biofuels.

Revenue Profitability And Efficiency

In FY 2024, Adecoagro reported revenue of $1.52 billion, with net income of $92.3 million, reflecting a net margin of approximately 6.1%. The company generated $328.3 million in operating cash flow, demonstrating robust cash conversion despite capital expenditures of $260.2 million. Its ability to sustain profitability amid commodity price fluctuations underscores disciplined cost management and operational scalability.

Earnings Power And Capital Efficiency

Diluted EPS stood at $0.18, supported by efficient asset utilization and a diversified revenue base. The company’s capital expenditures, primarily directed toward farmland and processing infrastructure, aim to enhance long-term productivity. Free cash flow, though pressured by investments, remains sufficient to service debt and fund growth initiatives.

Balance Sheet And Financial Health

Adecoagro’s balance sheet shows $211.2 million in cash against total debt of $1.12 billion, indicating moderate leverage. The debt structure is likely tailored to match long-term agricultural cycles, with manageable liquidity risks. The company’s asset-heavy model provides collateral strength, though exposure to commodity prices necessitates prudent financial management.

Growth Trends And Dividend Policy

Growth is driven by yield optimization and ethanol demand, with dividends of $0.07 per share signaling a commitment to shareholder returns. The company’s reinvestment strategy balances expansion with profitability, targeting sustainable yield improvements and market share gains in key segments.

Valuation And Market Expectations

The market likely values Adecoagro on cash flow potential and farmland assets, with earnings multiples reflecting commodity-linked volatility. Investor focus remains on ethanol pricing, crop yields, and Brazil’s regulatory environment as key valuation drivers.

Strategic Advantages And Outlook

Adecoagro’s scale, vertical integration, and geographic diversification provide competitive moats. Near-term challenges include input cost inflation, but long-term demand for biofuels and food staples supports a stable outlook. Strategic investments in efficiency and sustainability could further solidify its industry position.

Sources

Company filings (CIK: 0001499505), 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