investorscraft@gmail.com

Intrinsic ValueCHS Inc. (CHSCL)

Previous Close$25.87
Intrinsic Value
Upside potential
Previous Close
$25.87

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

CHS Inc. operates as a leading agricultural cooperative, providing energy, crop nutrients, grain marketing, and food products to farmers, ranchers, and rural communities. The company’s diversified revenue model spans agribusiness, energy production, and food processing, leveraging its cooperative structure to serve member-owners. CHS holds a strong market position in North America, benefiting from vertical integration and economies of scale in grain handling, fertilizer distribution, and renewable fuels. Its extensive logistics network and strategic partnerships enhance its competitive edge in a fragmented industry. The cooperative model fosters long-term customer loyalty, while its focus on sustainability and innovation aligns with evolving agricultural trends. CHS’s ability to balance commodity price volatility through diversified operations underscores its resilience in cyclical markets.

Revenue Profitability And Efficiency

CHS reported revenue of $39.3 billion for FY 2024, with net income of $1.1 billion, reflecting robust operational performance despite sector-wide challenges. The company’s operating cash flow of $1.3 billion indicates efficient working capital management, though capital expenditure data is unavailable. Margins appear stable, supported by diversified revenue streams and cost controls, though further granularity on segment performance would enhance analysis.

Earnings Power And Capital Efficiency

CHS demonstrates solid earnings power, with net income exceeding $1 billion, though diluted EPS is unreported. The absence of capital expenditure figures limits assessment of reinvestment efficiency, but strong operating cash flow suggests healthy cash generation. The cooperative structure may prioritize member returns over shareholder metrics, complicating comparisons with publicly traded peers.

Balance Sheet And Financial Health

CHS maintains a conservative balance sheet, with $794.9 million in cash and equivalents against $2.5 billion in total debt. The debt level appears manageable given cash flow generation, though leverage metrics would benefit from EBITDA disclosure. The cooperative model may influence capital structure decisions, emphasizing stability over aggressive leverage.

Growth Trends And Dividend Policy

Growth trends are unclear without historical comparisons, but the cooperative’s focus on member value may limit traditional dividend payouts. The absence of a reported dividend per share suggests reinvestment priorities, though member patronage distributions likely play a role in capital allocation. Sector tailwinds in renewable energy and sustainable agriculture could drive future expansion.

Valuation And Market Expectations

Valuation analysis is constrained by limited share data and the cooperative’s unique structure. Market expectations likely hinge on commodity price trends and CHS’s ability to navigate supply chain disruptions. The company’s scale and integration provide a moat, but valuation benchmarks remain opaque without peer comparisons or trading multiples.

Strategic Advantages And Outlook

CHS’s strategic advantages include its cooperative model, diversified operations, and integrated supply chain. The outlook is cautiously optimistic, with opportunities in renewable fuels and precision agriculture offsetting commodity volatility. Execution on sustainability initiatives and member engagement will be critical to long-term resilience.

Sources

CHS Inc. FY 2024 financial data (CIK: 0000823277)

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