investorscraft@gmail.com

Intrinsic ValueCHS Inc. (CHSCN)

Previous Close$25.45
Intrinsic Value
Upside potential
Previous Close
$25.45

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 consumers. The company’s diversified revenue model spans agribusiness, energy production, and food processing, leveraging its cooperative structure to serve member-owners across rural America. CHS holds a dominant position in grain merchandising and petroleum refining, supported by an extensive logistics network of grain elevators, pipelines, and retail locations. Its integrated supply chain ensures competitive pricing and reliability, reinforcing its market leadership in agricultural inputs and outputs. The cooperative model fosters long-term customer loyalty, while its scale enables cost efficiencies and risk mitigation across volatile commodity markets. CHS differentiates itself through farmer-centric services, including agronomy advice and financing, strengthening its position as a trusted partner 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 profitability in its core agribusiness and energy segments. Operating cash flow stood at $1.3 billion, indicating efficient working capital management. However, the absence of disclosed capital expenditures and diluted EPS limits deeper efficiency analysis. The cooperative’s revenue streams benefit from diversified exposure to agricultural and energy markets, though margins remain sensitive to commodity price fluctuations.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its integrated operations, which capture value across the agricultural supply chain. Net income of $1.1 billion demonstrates resilience despite cyclical industry pressures. CHS’s capital efficiency is partially obscured by undisclosed capex and share counts, but its $1.3 billion operating cash flow suggests solid cash generation relative to its debt load of $2.5 billion.

Balance Sheet And Financial Health

CHS maintains a conservative balance sheet with $794.9 million in cash and equivalents against total debt of $2.5 billion, indicating moderate leverage. The cooperative’s financial health is supported by stable cash flows from its diversified operations. However, the lack of detailed capex data and share structure transparency limits a full assessment of liquidity and solvency risks.

Growth Trends And Dividend Policy

Growth is driven by CHS’s scale and cooperative model, though specific expansion metrics are unavailable. The company’s dividend policy is undisclosed, typical for cooperatives prioritizing member equity over public shareholder returns. Long-term trends hinge on agricultural commodity demand and energy market dynamics, with potential upside from operational synergies and strategic partnerships.

Valuation And Market Expectations

Valuation metrics are constrained by the absence of EPS and share count data. Market expectations likely focus on CHS’s ability to sustain profitability amid commodity volatility. The cooperative’s entrenched market position and integrated operations may justify premium pricing relative to pure-play agribusiness peers, though precise comparisons are challenging without fuller disclosure.

Strategic Advantages And Outlook

CHS’s strategic advantages include its cooperative structure, diversified revenue streams, and vertically integrated supply chain. The outlook remains favorable due to steady demand for agricultural inputs and energy, though margins may face pressure from input cost inflation. The company is well-positioned to capitalize on long-term trends in food security and renewable energy, provided it maintains disciplined capital allocation.

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