investorscraft@gmail.com

Intrinsic Value of Aemetis, Inc (AMTX)

Previous Close$3.66
Intrinsic Value
Upside potential
Previous Close
$3.66

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-09-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %21.0NaN
Revenue, $257NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m291NaN
Operating income, $m-34NaN
EBITDA, $m-21NaN
Interest expense (income), $mNaN
Earnings before tax, $m-107NaN
Tax expense, $m1NaN
Net income, $m-108NaN

BALANCE SHEET

Cash and short-term investments, $m4NaN
Total assets, $m207NaN
Adjusted assets (=assets-cash), $m203NaN
Average production assets, $m158NaN
Working capital, $m-70NaN
Total debt, $m209NaN
Total liabilities, $m409NaN
Total equity, $m-202NaN
Debt-to-equity ratio-1.038NaN
Adjusted equity ratio-0.955NaN

CASH FLOW

Net income, $m-108NaN
Depreciation, amort., depletion, $m13NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m-23NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-39NaN
Free cash flow, $m16NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-70
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount