investorscraft@gmail.com

Intrinsic ValueCeres Global Ag Corp. (CRP.TO)

Previous Close$6.11
Intrinsic Value
Upside potential
Previous Close
$6.11

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

Ceres Global Ag Corp. operates as a diversified agricultural supply chain company, specializing in the procurement, storage, and distribution of grains, oilseeds, and industrial products. The company’s operations are segmented into Grain, Supply Chain Services, and Seed and Processing, leveraging a network of storage facilities across North America to optimize logistics and trading efficiency. Its core revenue model hinges on commodity arbitrage, storage fees, and value-added processing, positioning it as a critical intermediary between farmers and end-users. Ceres differentiates itself through integrated logistics capabilities, including transloading and specialty crop blending, which enhance margins and reduce dependency on volatile commodity prices. The company serves a broad clientele, from agricultural producers to food manufacturers, benefiting from regional demand imbalances and supply chain inefficiencies. Despite operating in a competitive sector dominated by larger players, Ceres maintains a niche focus on oats, barley, and specialty grains, where its localized infrastructure provides a strategic edge. Its recent expansion into soybean crushing and birdfeed production further diversifies revenue streams, though exposure to commodity cycles remains a key risk.

Revenue Profitability And Efficiency

Ceres reported revenue of CAD 920.1 million for FY 2024, with net income of CAD 9.4 million, reflecting a modest margin of 1.0%. Operating cash flow stood at CAD 3.3 million, though capital expenditures were minimal at CAD -0.99 million, indicating restrained investment activity. The company’s profitability is sensitive to commodity price fluctuations and logistical costs, with diluted EPS of CAD 0.29 underscoring its cyclical earnings profile.

Earnings Power And Capital Efficiency

The company’s earnings power is tied to its ability to capitalize on regional commodity spreads and storage arbitrage. With a beta of 0.65, Ceres exhibits lower volatility than broader markets, but its capital efficiency is constrained by thin margins. The absence of significant capex suggests a focus on optimizing existing assets rather than expansion, which may limit long-term growth potential.

Balance Sheet And Financial Health

Ceres maintains a conservative balance sheet, with CAD 2.7 million in cash and equivalents against total debt of CAD 58.1 million. The debt level appears manageable relative to its market cap of CAD 188.1 million, though liquidity remains tight. The lack of dividends aligns with its reinvestment priorities, but the low cash position could pose challenges during commodity downturns.

Growth Trends And Dividend Policy

Growth is likely driven by volume expansion and niche processing ventures, such as soybean crushing. The company does not pay dividends, retaining earnings to fund working capital and minor capex. Its historical performance suggests cyclical growth aligned with agricultural commodity cycles, with limited visibility into structural demand shifts.

Valuation And Market Expectations

At a market cap of CAD 188.1 million, Ceres trades at a P/E of approximately 20x FY 2024 earnings, reflecting moderate expectations. The valuation accounts for its niche positioning but may not fully price in commodity risks or logistical bottlenecks. Investor sentiment appears neutral, given its low beta and lack of dividend yield.

Strategic Advantages And Outlook

Ceres’ strategic advantages lie in its integrated storage and logistics network, which provides cost efficiencies and regional pricing power. However, its outlook is cautious due to exposure to volatile input costs and competitive pressures. Diversification into processing may stabilize earnings, but execution risks persist. The company’s ability to navigate commodity cycles will be critical to sustaining profitability.

Sources

Company description, financials, and market data sourced from publicly available disclosures and TSX filings.

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