investorscraft@gmail.com

Intrinsic ValueCamellia Plc (CAM.L)

Previous Close£4,880.00
Intrinsic Value
Upside potential
Previous Close
£4,880.00

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

Camellia Plc operates as a diversified holding company with core operations in agriculture, engineering, and food services across multiple geographies, including the UK, Africa, and South America. Its agriculture division is a key revenue driver, producing high-value crops such as tea, macadamia nuts, and avocados, alongside forestry and livestock activities. The company leverages vertical integration in food services, offering logistics, storage, and co-packing solutions, while its engineering division supports critical infrastructure maintenance. Camellia’s market position is bolstered by its long-standing presence, dating back to 1850, and its subsidiary structure under Camellia Holding AG. The company operates in a fragmented agricultural sector, competing on scale and operational efficiency, while its niche engineering services cater to specialized industrial demand. Despite its diversified portfolio, Camellia faces sector-specific risks, including commodity price volatility and geopolitical uncertainties in emerging markets.

Revenue Profitability And Efficiency

Camellia reported revenue of £262.2 million for the period, reflecting its broad operational footprint. However, net income stood at a loss of £4.9 million, with diluted EPS of -178p, indicating profitability challenges. Operating cash flow was negative at £2.6 million, exacerbated by capital expenditures of £9.4 million, suggesting strained liquidity amid reinvestment needs. The company’s diversified model may mitigate sector-specific downturns but requires careful cost management.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in its capital deployment, particularly in agriculture and engineering. While its asset base includes valuable holdings like listed equities and property, these are not fully leveraged to offset operational losses. The dividend payout of 260p per share, despite negative earnings, raises questions about sustainability and capital allocation priorities.

Balance Sheet And Financial Health

Camellia maintains a conservative debt profile, with total debt of £26.9 million against cash reserves of £98.7 million, providing liquidity headroom. However, negative operating cash flow and capex pressures could erode this buffer. The balance sheet benefits from non-operational assets, including art and philately collections, though these are illiquid and not core to business performance.

Growth Trends And Dividend Policy

Growth prospects are tied to commodity cycles and operational efficiency gains, with no clear near-term catalysts. The dividend, while substantial, appears disconnected from current earnings, potentially signaling a commitment to shareholder returns despite financial strain. Long-term trends in agricultural demand and infrastructure maintenance could support recovery, but execution risks remain high.

Valuation And Market Expectations

At a market cap of £144.2 million, Camellia trades at a discount to its asset base, reflecting skepticism about earnings recovery. The low beta of 0.288 suggests limited correlation with broader markets, typical for niche agricultural players. Investors likely await clearer profitability trends before reassessing valuation.

Strategic Advantages And Outlook

Camellia’s diversification and historic resilience are strengths, but operational turnaround is critical. The company must address cost inefficiencies and align dividends with sustainable earnings. Near-term challenges in agriculture and engineering sectors may persist, but strategic asset monetization or divestitures could provide liquidity. The outlook remains cautious pending evidence of financial stabilization.

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