investorscraft@gmail.com

Intrinsic ValueDavis Commodities Limited Ordinary Shares (DTCK)

Previous Close$0.89
Intrinsic Value
Upside potential
Previous Close
$0.89

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

Davis Commodities Limited operates in the agricultural commodities sector, specializing in the sourcing, processing, and distribution of staple food products such as rice, edible oils, and sugar. The company primarily serves emerging markets, leveraging its supply chain expertise to bridge gaps between producers and consumers. Its revenue model is transactional, driven by volume-based sales and margin optimization through efficient logistics and procurement strategies. The firm competes in a fragmented industry where pricing volatility and regulatory environments significantly impact profitability. Davis Commodities differentiates itself through localized market knowledge and established supplier relationships, though it faces stiff competition from larger global traders and regional players. The company’s niche focus on essential food commodities provides resilience against demand fluctuations, but its limited scale restricts pricing power and operational flexibility compared to diversified agribusiness giants.

Revenue Profitability And Efficiency

In FY 2024, Davis Commodities reported revenue of $132.4 million but recorded a net loss of $3.5 million, reflecting margin pressures in a volatile commodity market. Diluted EPS stood at -$0.14, with operating cash flow negative at $777,000, indicating challenges in converting sales to cash. Minimal capital expenditures ($5,000) suggest a lean operational approach, though this may limit long-term capacity expansion.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore inefficiencies in its cost structure or pricing strategy, likely exacerbated by commodity price swings. With modest debt ($460,000) and low interest expenses, leverage is not a primary concern, but the lack of profitability raises questions about sustainable capital allocation and reinvestment potential.

Balance Sheet And Financial Health

Davis Commodities holds $678,000 in cash against $460,000 of total debt, implying a manageable liquidity position. However, the absence of positive operating cash flow and net income may strain near-term financial flexibility. The balance sheet lacks significant tangible assets, typical of asset-light commodity traders, but this also limits collateral for financing.

Growth Trends And Dividend Policy

No dividend was paid in FY 2024, aligning with the company’s loss-making position. Revenue trends are not disclosed, but the net loss suggests either declining margins or rising costs. Commodity traders often face cyclical growth patterns, making consistent performance challenging without scale or hedging capabilities.

Valuation And Market Expectations

The market likely prices DTCK as a speculative play given its unprofitability and small scale. With no P/E multiple (due to negative earnings), valuation may hinge on revenue multiples or potential turnaround scenarios. Investor sentiment is likely cautious, reflecting sector volatility and the firm’s subscale position.

Strategic Advantages And Outlook

Davis Commodities’ regional expertise and asset-light model offer agility, but its lack of profitability and limited cash flow generation pose risks. Success depends on stabilizing margins through better procurement or diversification. Commodity price stabilization or strategic partnerships could improve outlook, though execution risks remain high in a competitive, low-margin industry.

Sources

Company filings (CIK: 0001949478), 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