investorscraft@gmail.com

Intrinsic ValueGreen Plains Inc. (GPRE)

Previous Close$9.63
Intrinsic Value
Upside potential
Previous Close
$9.63

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

Green Plains Inc. operates in the renewable energy and agriculture sectors, primarily focusing on ethanol production, agri-processing, and sustainable fuel solutions. The company generates revenue through the production and sale of ethanol, distillers grains, and corn oil, leveraging its vertically integrated supply chain to optimize margins. As one of the largest ethanol producers in the U.S., Green Plains holds a competitive position in the biofuel industry, supported by its strategic partnerships and investments in low-carbon technologies. The company also explores opportunities in protein extraction and high-purity alcohol markets, diversifying its revenue streams while addressing growing demand for sustainable alternatives. Its market position is reinforced by operational scale and a focus on innovation, though it faces cyclical risks tied to commodity prices and regulatory shifts in the energy sector.

Revenue Profitability And Efficiency

Green Plains reported revenue of $2.46 billion for the period, though net income stood at a loss of $82.5 million, reflecting margin pressures in ethanol markets. Diluted EPS was -$1.29, indicating challenges in translating top-line performance to profitability. Operating cash flow was negative at $29.97 million, while capital expenditures totaled $95.08 million, signaling ongoing investments in capacity and technology upgrades.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight cyclical headwinds, but its asset-light model and focus on high-value co-products like corn oil provide some resilience. Capital efficiency remains under scrutiny, with significant capex directed toward sustainability initiatives and operational improvements. The ethanol segment’s volatility underscores the need for diversified earnings drivers to stabilize long-term returns.

Balance Sheet And Financial Health

Green Plains maintains a liquidity position with $173.04 million in cash and equivalents, against total debt of $649.31 million. The balance sheet reflects moderate leverage, with debt levels manageable given the company’s asset base. However, negative cash flow generation warrants monitoring, particularly in light of ongoing capital commitments and industry cyclicality.

Growth Trends And Dividend Policy

Growth is tied to ethanol demand and expansion into sustainable products, though recent profitability challenges may delay near-term scaling. The company does not pay dividends, opting to reinvest cash flows into strategic projects. Long-term trends in renewable energy adoption could support volume growth, but execution risks persist.

Valuation And Market Expectations

The market appears to price in recovery potential, balancing near-term losses against Green Plains’ positioning in the evolving biofuel landscape. Valuation metrics likely reflect skepticism around margin stabilization, with investors awaiting clearer signs of profitability improvement or diversification benefits.

Strategic Advantages And Outlook

Green Plains’ strengths include its production scale, vertical integration, and focus on low-carbon innovation. However, the outlook remains cautious due to commodity price exposure and regulatory uncertainty. Success hinges on executing its sustainability roadmap and diversifying revenue beyond traditional ethanol markets.

Sources

Company filings (10-K), 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