investorscraft@gmail.com

Intrinsic ValueAgriterra Limited (AGTA.L)

Previous Close£0.70
Intrinsic Value
Upside potential
Previous Close
£0.70

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

Agriterra Limited operates in the agricultural sector, focusing on grain and beef production in Mozambique. The company’s core revenue model is built on two divisions: Grain, which processes and sells maize flour under the DECA brand, and Beef, which includes an abattoir and retail units. Agriterra’s vertically integrated operations allow it to control production from farm to retail, enhancing supply chain efficiency. The company serves local and export markets, positioning itself as a key player in Mozambique’s agricultural sector. Despite operating in a challenging environment with infrastructure and logistical constraints, Agriterra leverages its subsidiary structure under Magister Investments to sustain operations. Its market position is niche but strategically important, given Mozambique’s reliance on agriculture for economic development. The company’s focus on staple foods like maize and beef provides resilience against demand volatility, though profitability remains pressured by operational inefficiencies and macroeconomic instability in the region.

Revenue Profitability And Efficiency

Agriterra reported revenue of 10.4 million GBP for FY 2024, reflecting its operational scale in Mozambique’s agricultural market. However, the company posted a net loss of 3.2 million GBP, underscoring challenges in cost management and profitability. Negative operating cash flow of 1.5 million GBP and capital expenditures of 1.3 million GBP indicate ongoing investment needs without immediate returns, highlighting inefficiencies in its current operational framework.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.0449 GBP signals weak earnings power, exacerbated by high operational costs and debt servicing. Negative cash flow from operations further strains capital efficiency, limiting Agriterra’s ability to reinvest or deleverage. The lack of positive earnings suggests the business model is not yet self-sustaining, requiring external funding or restructuring to improve returns.

Balance Sheet And Financial Health

Agriterra’s balance sheet shows 439,000 GBP in cash against 14.3 million GBP in total debt, indicating significant leverage and liquidity risks. The high debt burden relative to cash reserves raises concerns about financial stability, particularly given the company’s recurring losses. Without substantial equity injections or debt restructuring, Agriterra’s ability to meet obligations may be constrained.

Growth Trends And Dividend Policy

The company has not paid dividends, reflecting its focus on retaining capital for operational needs. Growth prospects are tied to Mozambique’s agricultural sector, which faces structural challenges. While Agriterra’s vertical integration offers long-term potential, recent financial performance suggests limited near-term growth momentum without strategic adjustments.

Valuation And Market Expectations

With a market cap of approximately 502,803 GBP and a negative beta of -0.34, Agriterra is a micro-cap stock with low correlation to broader markets. Investors likely view it as a high-risk, speculative play given its financial struggles and exposure to volatile emerging markets. The valuation reflects skepticism about near-term turnaround prospects.

Strategic Advantages And Outlook

Agriterra’s strategic advantages include its vertical integration and established retail presence in Mozambique. However, the outlook remains cautious due to persistent losses, high debt, and operational challenges. Success hinges on improving cost efficiency, securing additional funding, or leveraging parent-company support. Without these steps, the company’s long-term viability remains uncertain.

Sources

Company filings, London Stock Exchange data

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