investorscraft@gmail.com

Intrinsic ValueCBL International Limited (BANL)

Previous Close$0.73
Intrinsic Value
Upside potential
Previous Close
$0.73

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

CBL International Limited operates in the marine fuel logistics sector, providing integrated solutions for vessel refueling across key global ports. The company primarily generates revenue through the procurement, storage, and supply of marine fuel, serving shipping companies and vessel operators. Its business model hinges on efficient supply chain management and strategic partnerships with fuel suppliers, enabling competitive pricing and reliable delivery. Positioned as a mid-sized player, CBL International competes by offering localized expertise in Asia-Pacific and emerging markets, where maritime trade volumes are growing. The firm differentiates itself through a lean operational structure and a focus on high-demand bunkering hubs, though it faces margin pressures from volatile fuel prices and regulatory shifts toward cleaner energy alternatives. Its market position is further shaped by the capital-intensive nature of the industry, where scale and credit terms play a critical role in sustaining profitability.

Revenue Profitability And Efficiency

CBL International reported revenue of $592.5 million for the period, reflecting its substantial transaction volume in marine fuel sales. However, the company recorded a net loss of $3.7 million, with diluted EPS of -$0.15, indicating margin compression or operational inefficiencies. Negative operating cash flow of $1.9 million and minimal capital expenditures ($0.1 million) suggest challenges in converting revenue to cash or underinvestment in growth initiatives.

Earnings Power And Capital Efficiency

The negative earnings and cash flow metrics imply limited near-term earnings power, likely due to thin margins in fuel trading or higher working capital needs. The modest debt level ($1.6 million) relative to cash reserves ($8.0 million) indicates low financial leverage, but the lack of profitability raises questions about capital allocation effectiveness in this cyclical industry.

Balance Sheet And Financial Health

The balance sheet appears liquid, with cash and equivalents covering total debt by over 5x. The absence of significant capital expenditures and low leverage suggest conservative financial management, though the operating cash flow deficit may pressure liquidity if sustained. The equity base is supported by 27.5 million shares outstanding, with no dividend payouts noted.

Growth Trends And Dividend Policy

Top-line growth is evident from the $592.5 million revenue figure, but bottom-line erosion signals potential pricing or cost challenges. The company does not currently pay dividends, likely prioritizing cash retention to stabilize operations or weather commodity price volatility. Future growth may depend on expanding its port network or diversifying into value-added services.

Valuation And Market Expectations

The negative EPS and lack of profitability complicate traditional valuation metrics. Investors may be pricing the stock based on revenue multiples or turnaround potential, given the capital-light model and niche market focus. Market expectations likely hinge on margin recovery and the firm's ability to adapt to decarbonization trends in shipping.

Strategic Advantages And Outlook

CBL International's strategic advantages include its regional expertise and asset-light logistics model, which could allow for scalability if margins improve. However, the outlook remains cautious due to industry headwinds like fuel price swings and environmental regulations. Success may depend on operational streamlining or partnerships to enhance value proposition in a competitive bunkering market.

Sources

Company filings (CIK: 0001914805), disclosed financials for FY ending 2024-12-31

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