investorscraft@gmail.com

Intrinsic ValueEverest Global Plc (EVST.L)

Previous Close£250.00
Intrinsic Value
Upside potential
Previous Close
£250.00

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

Everest Global Plc operates in the agricultural farm products sector, focusing on the importation, milling, blending, and packaging of herbs, spices, seasonings, and confectionary. The company's core revenue model is built on trading and processing agricultural commodities, including chilli, paprika, black pepper, and dehydrated garlic, primarily in South Africa. Its vertically integrated operations allow it to control supply chains from sourcing to packaging, enhancing margins and market responsiveness. Everest Global serves both domestic and international markets, positioning itself as a niche player in specialty agricultural products. The company rebranded from Anglo African Agriculture Plc in 2022, signaling a strategic shift toward diversified agri-processing. While it operates in a competitive sector dominated by larger players, its focus on blended and value-added products provides differentiation. The consumer defensive nature of its offerings lends stability, though exposure to commodity price volatility and regional supply chain risks remain key challenges.

Revenue Profitability And Efficiency

Everest Global reported revenue of 437,768 GBp for FY 2024, with net income significantly higher at 1,795,408 GBp, suggesting exceptional non-operational gains or one-time items. The negative operating cash flow of -726,373 GBp raises questions about core operational efficiency, though zero capital expenditures indicate limited reinvestment needs. Further analysis of cost structures and working capital management would clarify sustainability.

Earnings Power And Capital Efficiency

Diluted EPS of 0.0248 GBp reflects modest earnings power relative to the share count. The disparity between net income and operating cash flow implies earnings quality concerns, potentially tied to timing differences or non-cash adjustments. Capital efficiency metrics are unclear without asset turnover or ROIC data, though the debt-heavy balance sheet suggests leveraged operations.

Balance Sheet And Financial Health

The company holds 279,725 GBp in cash against total debt of 3,715,306 GBp, indicating high leverage. With negative operating cash flow, debt servicing capability appears strained. The absence of capex mitigates near-term liquidity pressures, but refinancing risks persist given the debt burden relative to its 851,278 GBp market cap.

Growth Trends And Dividend Policy

No dividend payments suggest earnings retention for debt reduction or growth. Historical rebranding and South African focus imply regional expansion ambitions, though revenue scale remains small. Commodity price exposure and operational cash burn necessitate careful monitoring of growth sustainability.

Valuation And Market Expectations

At a 851,278 GBp market cap, the stock trades at 0.47x revenue, reflecting skepticism given operational challenges. The low beta (0.538) hints at perceived defensive traits, but earnings volatility and leverage likely temper valuation premiums.

Strategic Advantages And Outlook

Everest Global's niche in blended agricultural products offers differentiation, but execution risks loom. Success hinges on stabilizing cash flows, managing commodity inputs, and deleveraging. The outlook remains cautious until operational consistency improves.

Sources

Company description, financials from disclosed ticker 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