investorscraft@gmail.com

Intrinsic ValueCadiz Inc. (CDZIP)

Previous Close$19.57
Intrinsic Value
Upside potential
Previous Close
$19.57

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

Cadiz Inc. operates in the water resource management sector, focusing on sustainable water supply solutions in arid regions, particularly California. The company’s core revenue model revolves around water storage, conveyance, and land resource management, leveraging its extensive landholdings and water rights. Cadiz positions itself as a critical player in addressing water scarcity through innovative projects like the Cadiz Water Project, which aims to deliver reliable water supplies to municipal, agricultural, and industrial users. The company operates in a highly regulated and competitive environment, where its long-term viability depends on securing permits, partnerships, and funding for large-scale infrastructure projects. Cadiz differentiates itself through its strategic land assets and proprietary water conservation technologies, targeting growth in regions with acute water shortages. Its market position is bolstered by its focus on sustainability, though execution risks and regulatory hurdles remain key challenges.

Revenue Profitability And Efficiency

Cadiz reported revenue of $9.6 million for FY 2024, reflecting its niche focus in water resource management. The company posted a net loss of $31.1 million, with diluted EPS of -$0.38, indicating ongoing operational challenges. Operating cash flow was negative at $21.5 million, while capital expenditures were modest at $934,000, suggesting constrained investment capacity. These metrics highlight inefficiencies in scaling its business model profitably.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore its limited earnings power in the current phase. High operating costs relative to revenue indicate capital inefficiency, though its asset-light approach to water projects may improve returns over time. Cadiz’s ability to monetize its water rights and land assets will be critical to enhancing capital efficiency and achieving sustainable profitability.

Balance Sheet And Financial Health

Cadiz holds $17.3 million in cash and equivalents against $85.9 million in total debt, reflecting a leveraged balance sheet. The debt burden may constrain liquidity, though the company’s asset base provides some collateral value. Financial health remains precarious due to persistent losses and reliance on external funding to sustain operations and growth initiatives.

Growth Trends And Dividend Policy

Growth prospects hinge on successful project execution and regulatory approvals for water infrastructure. The company’s dividend of $0.07 per share appears unsustainable given its negative earnings and cash flow, likely serving as a yield trap rather than a stable income source. Long-term growth depends on scaling its water supply solutions and securing recurring revenue streams.

Valuation And Market Expectations

Market expectations for Cadiz are tempered by its financial struggles and project execution risks. The stock’s valuation likely reflects skepticism about near-term profitability, with investors focusing on potential catalysts like regulatory milestones or partnerships. The high debt load and cash burn rate further weigh on valuation multiples.

Strategic Advantages And Outlook

Cadiz’s strategic advantages include its water rights, land assets, and focus on sustainable solutions in water-scarce regions. However, the outlook remains uncertain due to regulatory hurdles, funding needs, and operational losses. Success hinges on securing project approvals and transitioning to a profitable, scalable business model in the coming years.

Sources

Company filings (10-K), investor presentations

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