investorscraft@gmail.com

Intrinsic Value of Farmer Bros. Co. (FARM)

Previous Close$1.47
Intrinsic Value
Upside potential
Previous Close
$1.47

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

Farmer Bros. Co. operates in the food and beverage industry, specializing in coffee, tea, and culinary products for the foodservice sector. The company generates revenue through direct sales to restaurants, hotels, and convenience stores, leveraging its vertically integrated supply chain to control quality and costs. Farmer Bros. competes in a fragmented market, differentiating itself with proprietary roasting techniques and a broad product portfolio that includes sustainable and specialty offerings. The company’s market position is bolstered by long-standing customer relationships and a focus on operational efficiency, though it faces intense competition from larger players and private-label alternatives. Its ability to adapt to shifting consumer preferences, such as demand for premium and ethically sourced coffee, will be critical for sustaining growth.

Revenue Profitability And Efficiency

Farmer Bros. reported revenue of $341.1 million for FY 2024, but net income remained negative at -$3.9 million, reflecting ongoing cost pressures. Diluted EPS stood at -$0.19, indicating persistent profitability challenges. Operating cash flow was negative at -$14.1 million, exacerbated by capital expenditures of -$13.8 million, underscoring inefficiencies in cash generation relative to operational needs.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight weak capital efficiency, with reinvestment needs outweighing operational returns. Elevated debt levels further constrain financial flexibility, limiting opportunities for margin improvement or strategic investments. Absent a turnaround in profitability, Farmer Bros. may struggle to sustainably fund growth initiatives or deleverage its balance sheet.

Balance Sheet And Financial Health

Farmer Bros. holds $5.8 million in cash against $59.4 million in total debt, signaling liquidity risks. The high debt-to-cash ratio raises concerns about near-term financial stability, particularly given negative operating cash flow. Shareholders’ equity is likely under pressure, though detailed figures are unavailable. Prudent debt management will be essential to avoid further strain on the company’s financial position.

Growth Trends And Dividend Policy

No dividends were paid in FY 2024, aligning with the company’s focus on preserving capital amid profitability challenges. Growth prospects appear muted, with revenue stability offset by persistent losses. Strategic shifts, such as product innovation or cost rationalization, could improve trends, but execution risks remain high given competitive and operational headwinds.

Valuation And Market Expectations

The market likely prices Farmer Bros. at a discount due to its weak earnings and leveraged balance sheet. Investors may demand clearer signs of operational turnaround or debt reduction before assigning higher valuation multiples. The absence of dividends further reduces appeal to income-focused shareholders, leaving speculative value tied to potential restructuring success.

Strategic Advantages And Outlook

Farmer Bros. benefits from its niche expertise and integrated supply chain, but these advantages are offset by financial and competitive pressures. The outlook hinges on achieving cost efficiencies and stabilizing cash flow. Successful execution of turnaround initiatives could restore investor confidence, but failure to address structural challenges may necessitate more drastic measures, such as asset sales or refinancing.

Sources

Company filings (10-K), CIK 0000034563

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