Previous Close | $9.29 |
Intrinsic Value | $1.00 |
Upside potential | -89% |
Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company filings (CIK: 0001499505), disclosed financials for FY 2024
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |