investorscraft@gmail.com

Intrinsic Value of Farmmi, Inc. (FAMI)

Previous Close$1.88
Intrinsic Value
Upside potential
Previous Close
$1.88

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

Farmmi, Inc. operates in the agricultural products sector, specializing in the processing, distribution, and sale of edible fungi and other agricultural products. The company primarily generates revenue through the sale of dried mushrooms, wood ear fungi, and other specialty agricultural goods, catering to both domestic and international markets. Farmmi's business model leverages China's robust agricultural supply chain, positioning itself as a mid-tier supplier with a focus on cost efficiency and scalability. The company serves a diverse customer base, including wholesalers, retailers, and food processors, but faces intense competition from larger, more established players in the industry. Despite its niche focus, Farmmi's market position remains constrained by limited brand recognition and reliance on commodity pricing dynamics, which can lead to margin volatility. The edible fungi market is highly fragmented, and Farmmi's ability to differentiate itself through quality or supply chain advantages is not clearly established, leaving it vulnerable to broader industry pressures.

Revenue Profitability And Efficiency

Farmmi reported revenue of $64.1 million for the fiscal year ending September 2024, but recorded a net loss of $4.7 million, reflecting operational challenges. The diluted EPS of -$0.66 underscores profitability struggles, likely due to rising costs or pricing pressures. Operating cash flow was negative at -$16.8 million, indicating significant cash burn, while capital expenditures remained minimal at -$29,450, suggesting limited reinvestment in growth or efficiency improvements.

Earnings Power And Capital Efficiency

The company's negative earnings and operating cash flow highlight weak earnings power, with capital efficiency further strained by its inability to generate positive returns. The minimal capital expenditures suggest a lack of strategic investments to enhance productivity or expand capacity, which could hinder long-term competitiveness. Farmmi's reliance on commodity markets exacerbates earnings volatility, limiting predictable cash flow generation.

Balance Sheet And Financial Health

Farmmi's balance sheet shows limited liquidity, with cash and equivalents of $486,522 against total debt of $15.1 million, raising concerns about near-term solvency. The high debt relative to cash reserves indicates financial stress, potentially restricting operational flexibility. Without meaningful dividend distributions or share buybacks, the company's capital structure appears geared toward survival rather than growth or shareholder returns.

Growth Trends And Dividend Policy

Growth trends appear stagnant, with no dividend payments and weak profitability metrics. The lack of reinvestment in capex suggests limited near-term growth initiatives. Farmmi's focus seems to be on maintaining operations rather than expanding market share or diversifying revenue streams, which could impede its ability to capitalize on emerging opportunities in the agricultural sector.

Valuation And Market Expectations

Given its financial struggles, Farmmi's valuation likely reflects market skepticism about its turnaround potential. The negative EPS and cash flow metrics suggest low investor confidence, with the stock potentially priced for distress or speculative recovery. Market expectations remain muted, as the company has yet to demonstrate a clear path to sustainable profitability or competitive differentiation.

Strategic Advantages And Outlook

Farmmi's strategic advantages are limited, with its niche in edible fungi offering little insulation from industry-wide pressures. The outlook remains cautious, as the company must address its liquidity constraints and operational inefficiencies to avoid further deterioration. Without significant restructuring or market tailwinds, Farmmi's ability to regain traction in a competitive landscape appears uncertain.

Sources

Company filings, CIK: 0001701261

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