investorscraft@gmail.com

Intrinsic ValueKakuzi Plc (KAKU.L)

Previous Close£0.93
Intrinsic Value
Upside potential
Previous Close
£0.93

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

Kakuzi Plc is a diversified agricultural company operating primarily in Kenya, with a focus on high-value crops such as avocados, macadamia, tea, and forestry products. The company’s revenue model is anchored in cultivation, processing, and export, with avocados being its largest revenue contributor. Kakuzi operates in Makuyu and Nandi Hills, leveraging Kenya’s favorable climate and fertile soils to produce premium agricultural commodities for both local and international markets. The company’s vertically integrated operations—from farming to packaging—enhance efficiency and quality control, positioning it as a reliable supplier in global agribusiness. Kakuzi competes in the consumer defensive sector, where demand for sustainably sourced products is growing. Its market position is strengthened by its export-oriented approach, particularly in avocados, which benefit from rising global demand for healthy foods. However, exposure to commodity price volatility and climatic risks presents ongoing challenges. Kakuzi’s focus on value-added processing and adherence to international standards supports its competitive edge in niche agricultural markets.

Revenue Profitability And Efficiency

Kakuzi reported revenue of KES 4.79 billion for the period, though it recorded a net loss of KES 131.7 million, reflecting operational or market challenges. The diluted EPS of -6.72 KES further underscores profitability pressures. Operating cash flow stood at KES 474.7 million, indicating some ability to generate liquidity despite the net loss. The absence of capital expenditures data limits a full efficiency assessment.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS suggest weakened earnings power in the current period. However, its operating cash flow remains positive, highlighting some resilience in cash generation. With no reported debt, Kakuzi’s capital structure appears lean, but the lack of detailed capital expenditure data restricts analysis of reinvestment efficiency or growth initiatives.

Balance Sheet And Financial Health

Kakuzi maintains a strong liquidity position, with cash and equivalents of KES 1.11 billion and no reported debt, indicating a robust balance sheet. This debt-free status provides financial flexibility, though the net loss raises questions about sustainable profitability. The absence of leverage could allow for strategic investments if earnings recover.

Growth Trends And Dividend Policy

Despite the net loss, Kakuzi paid a dividend of 24 KES per share, signaling confidence in its cash reserves or commitment to shareholder returns. The company’s growth prospects hinge on global demand for avocados and tea, though profitability trends will need monitoring. Long-term growth may depend on expanding processing capabilities or diversifying crop portfolios.

Valuation And Market Expectations

With no reported market capitalization or beta, Kakuzi’s valuation metrics are unclear. The dividend payout amid a net loss may reflect market expectations of a turnaround or stable cash flows. Investors likely weigh the company’s asset-light balance sheet against agricultural sector risks.

Strategic Advantages And Outlook

Kakuzi’s strengths include its diversified agricultural portfolio, strong liquidity, and debt-free position. However, profitability challenges and exposure to commodity cycles pose risks. The outlook depends on improving operational efficiency, stabilizing avocado and tea markets, and potentially expanding into higher-margin products. Sustainable farming practices could further enhance its market positioning.

Sources

Company filings, London Stock Exchange disclosures

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