investorscraft@gmail.com

Intrinsic ValueLavoro Limited (LVRO)

Previous Close$1.09
Intrinsic Value
Upside potential
Previous Close
$1.09

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

Lavoro Limited operates in the agricultural inputs sector, providing a diversified portfolio of products and services tailored to farmers across key markets. The company generates revenue primarily through the distribution of seeds, fertilizers, crop protection chemicals, and agricultural equipment, complemented by digital farming solutions that enhance productivity. Its vertically integrated model allows for cost efficiencies and strong supplier relationships, positioning it as a critical link between manufacturers and end-users in the agribusiness value chain. Lavoro’s market position is reinforced by its localized expertise and broad geographic footprint, which enables it to cater to regional farming needs with precision. The company competes in a fragmented industry but differentiates itself through technical advisory services and data-driven insights, helping farmers optimize yields. As sustainability and technology adoption gain traction in agriculture, Lavoro is well-placed to capitalize on these trends, though it faces pricing volatility and regulatory risks inherent to the sector.

Revenue Profitability And Efficiency

Lavoro reported revenue of $9.39 billion for FY 2024, reflecting its scale in agricultural inputs distribution. However, net income stood at -$762.5 million, with diluted EPS of -$6.71, indicating significant profitability challenges. Operating cash flow was positive at $165.8 million, but capital expenditures of -$114.4 million suggest ongoing investments in infrastructure or technology. The negative net income raises questions about cost management and margin pressures.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight operational inefficiencies or one-time charges, though its operating cash flow suggests some underlying cash-generating ability. With a capital expenditure ratio of approximately 69% of operating cash flow, Lavoro appears to reinvest heavily, potentially to sustain growth or improve margins. The diluted EPS of -$6.71 underscores the need for improved capital allocation or revenue diversification.

Balance Sheet And Financial Health

Lavoro holds $911.3 million in cash and equivalents against total debt of $1.85 billion, indicating a leveraged balance sheet. The debt-to-equity ratio suggests reliance on borrowing, which could strain liquidity if profitability does not improve. The absence of dividends aligns with its focus on retaining capital for debt management or growth initiatives, though the negative net income warrants caution.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s scale suggests it operates in a high-volume, low-margin industry. No dividends were paid in FY 2024, consistent with its loss-making position. Future growth may hinge on operational turnaround, market expansion, or technological adoption in precision agriculture, though macroeconomic and commodity price risks persist.

Valuation And Market Expectations

The market likely prices Lavoro with skepticism due to its negative earnings and high leverage. Investors may focus on cash flow generation and debt reduction as key metrics for revaluation. The absence of dividends further limits appeal to income-focused shareholders, leaving growth or restructuring narratives as potential catalysts.

Strategic Advantages And Outlook

Lavoro’s strengths lie in its integrated supply chain and agtech capabilities, which could drive long-term efficiency gains. However, near-term challenges include margin recovery and debt management. The outlook depends on execution in a cyclical industry, with opportunities in sustainable farming and digital solutions offset by competitive and regulatory headwinds.

Sources

Company filings (CIK: 0001945711), FY 2024 preliminary financials

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