investorscraft@gmail.com

Intrinsic ValueDekel Agri-Vision plc (DKL.L)

Previous Close£0.43
Intrinsic Value
Upside potential
Previous Close
£0.43

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

Dekel Agri-Vision plc is a vertically integrated agricultural company specializing in palm oil production and processing in Côte d'Ivoire. The company operates a 1,900-hectare plantation and processes crude palm oil, palm kernel, and related by-products, serving both local and international markets. Its revenue model is driven by commodity sales, with exposure to global palm oil price fluctuations. As a niche player in West Africa, Dekel Agri-Vision benefits from regional demand growth but faces competition from larger multinational agribusinesses. The company’s focus on sustainable farming practices and local supply chain integration provides a competitive edge, though its small scale limits pricing power. Operating in the consumer defensive sector, Dekel Agri-Vision’s performance is tied to agricultural output efficiency and commodity cycles, with limited diversification beyond palm oil. Its market position remains regional, with potential for expansion contingent on operational scalability and capital availability.

Revenue Profitability And Efficiency

In FY 2023, Dekel Agri-Vision reported revenue of £38.3 million but recorded a net loss of £4.5 million, reflecting margin pressures from input costs or pricing challenges. Operating cash flow of £1.96 million suggests some operational liquidity, though capital expenditures of £1.95 million indicate reinvestment needs. The negative EPS of -0.8p underscores profitability hurdles in the current commodity environment.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its net loss, with diluted EPS at -0.8p. Capital efficiency appears strained, as operating cash flow barely covers capex. The lack of dividend payments aligns with its reinvestment focus, though debt levels of £32.8 million relative to cash (£209k) raise questions about leverage management.

Balance Sheet And Financial Health

Dekel Agri-Vision’s balance sheet shows limited liquidity, with cash reserves of £209k against total debt of £32.8 million, indicating high leverage. The negative net income further strains financial flexibility, though the absence of dividends preserves cash. Asset-light operations may mitigate some risk, but refinancing needs could pressure future performance.

Growth Trends And Dividend Policy

Growth is likely tied to palm oil production scalability and commodity price recovery. No dividends were paid in FY 2023, reflecting a retention strategy for debt servicing or expansion. The company’s small market cap (£6.5 million) suggests limited investor appetite without clearer profitability trends.

Valuation And Market Expectations

The market cap of £6.5 million and beta of 0.888 imply moderate volatility relative to the market. Valuation metrics are challenged by negative earnings, with investors likely pricing in turnaround potential or asset value. The stock’s performance hinges on operational improvements and commodity tailwinds.

Strategic Advantages And Outlook

Dekel Agri-Vision’s regional focus and vertical integration offer cost control advantages, but its outlook depends on palm oil market dynamics and debt management. Sustainable practices could enhance long-term viability, though near-term profitability remains uncertain. Strategic partnerships or asset monetization may be needed to stabilize finances.

Sources

Company filings, London Stock Exchange data

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