investorscraft@gmail.com

Intrinsic ValueAgroGeneration S.A. (ALAGR.PA)

Previous Close0.04
Intrinsic Value
Upside potential
Previous Close
0.04

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

AgroGeneration SA operates as an agricultural producer specializing in grain and oil commodity crops, primarily wheat and sunflower, cultivated across approximately 60,000 hectares of farmland in Ukraine. The company's revenue model is tied to global commodity prices, making it sensitive to fluctuations in agricultural markets and geopolitical risks. As a mid-sized player in the Consumer Defensive sector, AgroGeneration focuses on cost-efficient farming practices to mitigate margin pressures. Its operations in Ukraine position it within a key global grain-producing region, though recent geopolitical instability has introduced operational and logistical challenges. The company’s market position is further influenced by its relatively small scale compared to multinational agribusinesses, limiting its pricing power but allowing for niche market adaptability. AgroGeneration’s ability to navigate volatile commodity cycles and regional risks will be critical to sustaining its competitive edge in the European agricultural landscape.

Revenue Profitability And Efficiency

In FY 2023, AgroGeneration reported revenue of €16.9 million, reflecting its exposure to volatile commodity markets. The company posted a net loss of €7.9 million, with diluted EPS of -€0.0358, indicating persistent profitability challenges. Operating cash flow was positive at €651,000, though capital expenditures of €699,000 nearly offset this, highlighting tight cash flow management amid operational constraints.

Earnings Power And Capital Efficiency

AgroGeneration’s negative net income and EPS underscore weak earnings power, likely exacerbated by geopolitical disruptions in Ukraine. The modest operating cash flow suggests some ability to fund operations, but capital efficiency remains strained, with limited reinvestment capacity. The company’s reliance on commodity prices further clouds its ability to generate consistent earnings.

Balance Sheet And Financial Health

The company’s financial health is precarious, with €715,000 in cash against €15.5 million in total debt, indicating a leveraged position. The thin liquidity cushion raises concerns about near-term solvency, particularly given the uncertain operating environment in Ukraine. AgroGeneration’s ability to service debt hinges on stabilizing profitability and cash flows.

Growth Trends And Dividend Policy

AgroGeneration has not paid dividends, reflecting its focus on preserving capital amid losses. Growth prospects are tied to commodity price recovery and operational stability in Ukraine, though geopolitical risks loom large. The lack of dividend payouts aligns with its current need to prioritize financial resilience over shareholder returns.

Valuation And Market Expectations

With a market cap of €16 million and a beta of 1.06, AgroGeneration is viewed as a high-risk, speculative investment. The negative earnings and leveraged balance sheet suggest the market prices in significant uncertainty, particularly around geopolitical exposure and commodity price volatility.

Strategic Advantages And Outlook

AgroGeneration’s strategic advantage lies in its access to fertile Ukrainian farmland, a key asset if stability returns. However, the outlook remains clouded by geopolitical risks and commodity market unpredictability. The company’s ability to adapt its operations and reduce leverage will be critical to long-term viability.

Sources

Company filings, market 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