investorscraft@gmail.com

Intrinsic ValueEuroDry Ltd. (EDRY)

Previous Close$12.02
Intrinsic Value
Upside potential
Previous Close
$12.02

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

EuroDry Ltd. operates in the global maritime transportation sector, specializing in dry bulk shipping services. The company owns and operates a fleet of vessels that transport commodities such as grains, coal, iron ore, and other bulk materials across international markets. Its revenue model is primarily driven by charter contracts, including spot charters and time charters, which fluctuate with global trade demand and freight rates. EuroDry serves a diverse client base, including commodity traders, industrial firms, and agricultural producers, positioning itself as a mid-sized player in a highly cyclical and competitive industry. The dry bulk shipping market is influenced by macroeconomic factors, commodity prices, and geopolitical dynamics, requiring nimble fleet management and cost control. EuroDry’s market position is defined by its focus on operational efficiency and strategic vessel acquisitions, though it faces intense competition from larger global operators and regional players. The company’s ability to navigate volatile freight rates and maintain long-term customer relationships is critical to its sustained performance.

Revenue Profitability And Efficiency

In FY 2024, EuroDry reported revenue of $61.1 million but recorded a net loss of $9.7 million, reflecting challenges in the dry bulk shipping market. The diluted EPS of -$3.54 underscores profitability pressures, likely due to elevated operating costs or unfavorable charter rates. Operating cash flow was positive at $4.8 million, though capital expenditures of $8.7 million indicate ongoing fleet investments, which may weigh on near-term liquidity.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight subdued earnings power in the current market environment. Operating cash flow, while positive, suggests some ability to fund operations, but significant capital expenditures and debt servicing obligations may strain free cash flow generation. EuroDry’s capital efficiency will depend on its ability to optimize fleet utilization and secure favorable charters amid fluctuating demand.

Balance Sheet And Financial Health

EuroDry’s balance sheet shows $6.7 million in cash against total debt of $107.2 million, indicating a leveraged position. The high debt load relative to cash reserves raises concerns about financial flexibility, particularly in a cyclical industry. The company’s ability to refinance or manage debt maturities will be critical to maintaining solvency, especially if market conditions remain challenging.

Growth Trends And Dividend Policy

Growth prospects are tied to global trade volumes and freight rate recoveries, with no dividends currently paid, reflecting a focus on preserving capital. The company’s strategic investments in its fleet suggest a long-term growth orientation, but near-term profitability remains uncertain. Shareholders may prioritize balance sheet stabilization over returns until earnings improve.

Valuation And Market Expectations

The market likely prices EuroDry based on freight rate expectations and fleet asset values, with current losses weighing on investor sentiment. Valuation metrics may appear distressed given the negative EPS, though a rebound in charter rates could improve outlooks. Investors should monitor commodity demand trends and the company’s ability to manage leverage.

Strategic Advantages And Outlook

EuroDry’s strategic focus on operational efficiency and fleet modernization provides a foundation for recovery, but macroeconomic headwinds pose risks. The company’s outlook hinges on freight rate stabilization and debt management, with potential upside from increased global trade activity. A disciplined approach to capital allocation will be essential to navigate industry volatility.

Sources

Company filings (CIK: 0001731388), 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