investorscraft@gmail.com

Intrinsic ValueAustralian Oilseeds Holdings Limited Ordinary Shares (COOT)

Previous Close$0.68
Intrinsic Value
Upside potential
Previous Close
$0.68

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

Australian Oilseeds Holdings Limited operates in the agricultural sector, specializing in the production and processing of oilseeds, primarily canola, for food and industrial applications. The company's revenue model is driven by the sale of bulk oilseeds, meal, and refined oils, catering to domestic and international markets. Its operations include crushing facilities and value-added processing, positioning it as a mid-tier player in a competitive industry dominated by larger agribusiness firms. The company focuses on sustainable practices and traceability to differentiate itself, though its market share remains modest compared to global competitors. Volatility in commodity prices and supply chain disruptions present ongoing challenges, but niche demand for non-GMO and organic products offers growth potential. Australian Oilseeds' regional presence in Australia provides logistical advantages, though its scale limits pricing power in a commoditized market.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of AUD 22.5 million, alongside a net loss of AUD 14.4 million, reflecting operational challenges and potential margin pressures. Negative operating cash flow (AUD -2.2 million) and capital expenditures (AUD -2.7 million) suggest strained liquidity, likely due to elevated costs or underutilized capacity. The diluted EPS of -0.73 underscores significant earnings pressure relative to its 19.9 million shares outstanding.

Earnings Power And Capital Efficiency

The substantial net loss and negative cash flow indicate weak earnings power, with capital efficiency constrained by high debt levels (AUD 18.1 million) and limited cash reserves (AUD 0.5 million). The absence of positive free cash flow raises concerns about the company's ability to fund operations or service debt without additional financing.

Balance Sheet And Financial Health

The balance sheet appears strained, with total debt significantly outweighing cash holdings. The debt-to-equity ratio is likely elevated, though exact figures are unavailable. Liquidity risks are evident, given the modest cash buffer and ongoing cash burn. Asset turnover or working capital metrics would provide further clarity but are not disclosed.

Growth Trends And Dividend Policy

No dividend payments were made in FY 2024, consistent with the company's loss-making position. Growth prospects hinge on commodity price recovery or operational improvements, though historical performance suggests limited near-term upside. Expansion into higher-margin segments or strategic partnerships could be pivotal for reversing negative trends.

Valuation And Market Expectations

Market expectations are likely subdued, given the persistent losses and leveraged position. The absence of profitability metrics complicates traditional valuation approaches, though the stock may trade on speculative sentiment around commodity cycles or restructuring potential.

Strategic Advantages And Outlook

The company's niche focus on oilseeds and regional supply chain integration offers modest differentiation, but scalability issues and debt overhang pose material risks. A turnaround would require cost rationalization, debt restructuring, or favorable commodity price movements. The outlook remains cautious unless operational improvements materialize.

Sources

Company filings (CIK: 0001959994), disclosed financials for FY 2024

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