investorscraft@gmail.com

Intrinsic ValueCHS Inc. (CHSCP)

Previous Close$27.98
Intrinsic Value
Upside potential
Previous Close
$27.98

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 integrates farm supply, grain marketing, and food processing, leveraging its cooperative structure to serve member-owners. CHS holds a strong position in North America’s agribusiness sector, benefiting from vertical integration and economies of scale. Its energy segment, including refined fuels and lubricants, complements its agricultural operations, reinforcing its resilience against commodity price volatility. The cooperative model fosters long-term customer loyalty, while its extensive logistics network ensures efficient distribution across rural markets. CHS competes with global agribusiness firms but differentiates through its farmer-centric approach and localized service. Its market positioning is further strengthened by strategic joint ventures and partnerships, enhancing its supply chain capabilities and market reach.

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 margin pressures. The company’s operating cash flow of $1.3 billion underscores its ability to generate liquidity, though capital expenditures were not disclosed. The absence of reported EPS suggests a focus on cooperative returns rather than per-share metrics, aligning with its member-owned structure.

Earnings Power And Capital Efficiency

CHS demonstrates solid earnings power, driven by its diversified agribusiness and energy segments. The cooperative’s capital efficiency is evident in its ability to sustain profitability amid fluctuating commodity prices, though detailed metrics like ROIC are unavailable. Its vertically integrated model supports margin stability, while strategic investments in logistics and processing enhance long-term returns.

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 and cooperative structure, which prioritizes reinvestment over leverage. The lack of share-based metrics aligns with its non-public equity model, focusing instead on member equity and retained earnings.

Growth Trends And Dividend Policy

Growth trends are tied to agricultural commodity cycles and energy demand, with CHS benefiting from scale and diversification. Dividend data is unavailable, typical for cooperatives that reinvest profits into operations and member benefits. The company’s focus on strategic acquisitions and joint ventures suggests a commitment to long-term growth over short-term distributions.

Valuation And Market Expectations

Valuation metrics are limited due to CHS’s cooperative structure, with no public equity or EPS data. Market expectations likely center on its ability to navigate commodity volatility and sustain cash flows. Its cooperative model may appeal to investors seeking stable, long-term exposure to agribusiness and energy markets.

Strategic Advantages And Outlook

CHS’s strategic advantages include its cooperative ownership, diversified operations, and integrated supply chain. The outlook remains positive, supported by steady demand for agricultural inputs and energy products. Risks include commodity price swings and regulatory changes, but its scale and member-focused model provide resilience. Continued investment in efficiency and sustainability initiatives should bolster its competitive edge.

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