investorscraft@gmail.com

Intrinsic ValueCHS Inc. (CHSCO)

Previous Close$26.19
Intrinsic Value
Upside potential
Previous Close
$26.19

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 generates revenue through a diversified portfolio that includes wholesale and retail operations, leveraging its cooperative structure to return profits to member-owners. CHS holds a strong market position in North America, supported by its integrated supply chain, which spans from farm inputs to consumer-facing brands, ensuring resilience across agricultural cycles. Its energy segment, including refined fuels and lubricants, complements its core agribusiness operations, creating synergies that enhance competitive advantage. The cooperative model fosters long-term loyalty among its member base, while its scale enables cost efficiencies and market access that smaller competitors cannot match. CHS’s focus on sustainability and innovation further strengthens its positioning in an industry increasingly driven by technological and environmental demands.

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 diversified operations. Operating cash flow stood at $1.3 billion, indicating solid cash generation capabilities. However, the absence of disclosed capital expenditures and diluted EPS limits a full assessment of capital efficiency. The cooperative’s revenue streams benefit from stable demand for agricultural inputs and energy products, though margins can fluctuate with commodity prices.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its integrated business model, which mitigates volatility in individual segments. Net income of $1.1 billion demonstrates strong earnings capacity, though the lack of EPS data prevents a per-share analysis. CHS’s capital efficiency is partially obscured by undisclosed capex, but its $1.3 billion operating cash flow suggests effective working capital management and operational execution.

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 further details on maturity profiles and interest coverage would provide deeper insight. The cooperative structure may influence capital allocation priorities, with an emphasis on member returns over aggressive leverage.

Growth Trends And Dividend Policy

Growth is likely tied to agricultural commodity cycles and energy market dynamics, with opportunities in sustainability initiatives. Dividend data is unavailable, but as a cooperative, CHS prioritizes patronage dividends to members rather than traditional shareholder payouts. Historical trends suggest reinvestment in infrastructure and technology to support long-term competitiveness.

Valuation And Market Expectations

Valuation metrics are limited due to undisclosed shares outstanding and EPS. Market expectations likely hinge on commodity price trends and the cooperative’s ability to sustain profitability across its segments. The lack of a public equity component for CHSCO may reduce visibility compared to traditional publicly traded firms.

Strategic Advantages And Outlook

CHS benefits from its cooperative model, integrated supply chain, and scale, which provide stability in volatile markets. The outlook is cautiously optimistic, with growth potential in sustainable agriculture and energy solutions. Risks include commodity price swings and regulatory changes, but the company’s diversified operations position it to navigate sector headwinds effectively.

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