investorscraft@gmail.com

Intrinsic ValueCresud S.A. Warrant 2021-08.03.26 on Cresud (CRESW)

Previous Close$1.40
Intrinsic Value
Upside potential
Previous Close
$1.40

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

Cresud SACIF y A operates as a diversified agribusiness and real estate company, primarily focused on Argentina and Brazil. Its core revenue model is driven by agricultural production, including crops and livestock, as well as commercial and residential real estate development. The company leverages its extensive land holdings and integrated operations to optimize economies of scale, positioning itself as a key player in South America's agricultural and property sectors. Cresud's market position is strengthened by its vertical integration, which spans from land acquisition to production and distribution, allowing it to capture value across the supply chain. The company operates in a highly cyclical industry, where commodity prices and macroeconomic conditions significantly influence performance. Despite these challenges, Cresud maintains a competitive edge through its strategic land bank and operational efficiency, catering to both domestic and international markets.

Revenue Profitability And Efficiency

For FY 2024, Cresud reported revenue of ARS 711.4 billion, with net income reaching ARS 78.5 billion, reflecting a net margin of approximately 11%. Diluted EPS stood at ARS 111.77, indicating strong profitability. Operating cash flow was ARS 68.6 billion, while capital expenditures totaled ARS -78.4 billion, suggesting significant reinvestment in operations. The company's ability to generate cash flow despite high capex underscores its operational efficiency.

Earnings Power And Capital Efficiency

Cresud's earnings power is evident in its robust net income and EPS figures, supported by its diversified revenue streams. The company's capital efficiency is reflected in its ability to manage large-scale agricultural and real estate projects while maintaining profitability. However, the high capital expenditures indicate ongoing investments to sustain growth, which may pressure short-term cash flows but could enhance long-term returns.

Balance Sheet And Financial Health

Cresud's balance sheet shows cash and equivalents of ARS 114.6 billion, against total debt of ARS 902.3 billion, highlighting a leveraged position. The significant debt load may raise concerns about financial flexibility, particularly in a volatile economic environment. However, the company's asset base, including extensive land holdings, provides substantial collateral and potential liquidity if needed.

Growth Trends And Dividend Policy

Cresud has demonstrated growth through its diversified operations, though its performance is closely tied to commodity cycles. The company paid a dividend of ARS 208.76 per share, signaling a commitment to shareholder returns. Future growth will likely depend on its ability to navigate macroeconomic challenges and capitalize on its integrated business model.

Valuation And Market Expectations

The market likely values Cresud based on its asset-heavy model and exposure to agricultural and real estate markets. Given its cyclical nature, valuation metrics may fluctuate with commodity prices and regional economic conditions. Investors should weigh the company's growth potential against its high leverage and sector volatility.

Strategic Advantages And Outlook

Cresud's strategic advantages include its extensive land holdings, vertical integration, and diversified revenue streams. The outlook hinges on its ability to manage debt, optimize operations, and adapt to market cycles. While the company is well-positioned in its core markets, external factors such as commodity prices and economic stability will play a critical role in its future performance.

Sources

Company filings, Bloomberg

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