investorscraft@gmail.com

Intrinsic ValueCropEnergies AG (CE2.DE)

Previous Close11.52
Intrinsic Value
Upside potential
Previous Close
11.52

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

CropEnergies AG operates in the specialty chemicals sector, focusing on the production and distribution of bioethanol and related biofuels derived from agricultural raw materials. The company serves both domestic and international markets, leveraging its vertically integrated operations to produce not only biofuels but also high-value byproducts such as protein animal feed, wheat gluten, and neutral alcohol for diverse industries. Its subsidiary status under Südzucker AG provides strategic stability and access to agricultural supply chains, enhancing its competitive positioning in Europe's biofuel market. CropEnergies distinguishes itself through sustainable production processes, aligning with regulatory demands for renewable energy sources while catering to food, beverage, and pharmaceutical industries with its neutral alcohol segment. The company’s diversified product portfolio mitigates reliance on any single revenue stream, reinforcing resilience against commodity price volatility. As a mid-sized player, it competes with larger energy and agribusiness firms by emphasizing efficiency and niche applications, particularly in animal feed and industrial alcohol markets.

Revenue Profitability And Efficiency

CropEnergies reported revenue of €3.8 million and net income of €14.2 million for FY 2024, reflecting a high net margin driven by efficient cost management and favorable pricing in bioethanol markets. The absence of operating cash flow and capital expenditures data limits deeper efficiency analysis, but the profitability metrics suggest disciplined operational execution.

Earnings Power And Capital Efficiency

With diluted EPS of €0.16, the company demonstrates modest earnings power relative to its market cap. The lack of debt and minimal cash reserves indicate a lean balance sheet, though the absence of detailed capital expenditure data precludes assessment of reinvestment efficiency.

Balance Sheet And Financial Health

CropEnergies maintains a debt-free balance sheet with €3,000 in cash equivalents, underscoring conservative financial management. The negligible cash position may reflect aggressive dividend payouts or working capital commitments, but further liquidity metrics are unavailable for a comprehensive health assessment.

Growth Trends And Dividend Policy

The company’s €0.60 dividend per share signals a shareholder-friendly policy, though growth trends are unclear without historical comparables. Biofuel demand tailwinds and regulatory support for renewables could drive future expansion, but reliance on agricultural inputs exposes it to commodity price risks.

Valuation And Market Expectations

At a €1.0 billion market cap and a beta of 0.70, CropEnergies trades as a lower-volatility play within biofuels. The valuation appears to balance its niche market position and earnings stability against limited scale compared to global peers.

Strategic Advantages And Outlook

CropEnergies benefits from Südzucker’s supply chain integration and Europe’s renewable energy policies. However, its outlook hinges on bioethanol adoption rates and ability to diversify revenue further into high-margin byproducts like animal feed and neutral alcohol.

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