investorscraft@gmail.com

Intrinsic ValueCHS Inc. (CHSCM)

Previous Close$25.08
Intrinsic Value
Upside potential
Previous Close
$25.08

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 integrated supply chains and economies of scale. Its energy segment includes refined fuels and renewable energy, while its agribusiness division focuses on grain handling and crop inputs. The cooperative model fosters long-term customer loyalty, reinforcing its competitive edge in a cyclical industry. CHS’s scale and vertical integration allow it to navigate commodity price volatility while maintaining stable margins. Its market leadership in grain marketing and energy distribution underscores its role as a critical link in the agricultural value chain.

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. The company’s profitability is supported by diversified revenue streams and cost management, though specific efficiency metrics like operating margins are not disclosed. Operating cash flow stood at $1.3 billion, indicating healthy liquidity generation. Capital expenditures data is unavailable, limiting a full assessment of reinvestment efficiency.

Earnings Power And Capital Efficiency

CHS demonstrates solid earnings power, with net income exceeding $1.1 billion, though diluted EPS is not provided due to the cooperative structure. The company’s capital efficiency is partially obscured by missing capex and shares outstanding data. However, its operating cash flow suggests effective conversion of revenue into cash, supporting reinvestment and debt servicing capabilities.

Balance Sheet And Financial Health

CHS maintains a balanced financial position, with $794.9 million in cash and equivalents against $2.5 billion in total debt. The debt level appears manageable given its cash flow generation, though the absence of interest coverage metrics limits a full health assessment. The cooperative structure may influence capital allocation, but liquidity remains adequate for operational needs.

Growth Trends And Dividend Policy

Growth trends are not fully quantifiable due to limited historical data, but CHS’s revenue scale suggests stable demand for its agricultural and energy services. Dividend per share is undisclosed, typical for cooperatives prioritizing member returns over public shareholder payouts. The company’s focus on reinvestment and cyclical industry exposure may temper near-term growth expectations.

Valuation And Market Expectations

Valuation metrics are constrained by the lack of EPS and share count data, though the company’s revenue and net income suggest a substantial market presence. Investor expectations likely hinge on commodity price trends and cooperative performance, with limited visibility into public market comparables.

Strategic Advantages And Outlook

CHS benefits from its cooperative model, integrated supply chain, and scale, positioning it well in volatile agricultural and energy markets. The outlook remains tied to commodity cycles, but its diversified operations and member-centric approach provide resilience. Strategic investments in renewable energy and agribusiness innovation could drive long-term value.

Sources

10-K filing, 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