investorscraft@gmail.com

Intrinsic ValueOrigin Materials, Inc. (ORGN)

Previous Close$0.19
Intrinsic Value
Upside potential
Previous Close
$0.19

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

Origin Materials, Inc. operates in the sustainable materials sector, focusing on carbon-negative materials derived from biomass. The company leverages proprietary technology to convert renewable feedstocks into high-value chemicals and materials, targeting industries such as packaging, textiles, and automotive. Origin’s core revenue model is built on licensing its technology, joint ventures, and product sales, positioning it as a pioneer in the transition toward bio-based alternatives to fossil fuel-derived products. The company competes in a niche but rapidly growing market, driven by increasing regulatory and consumer demand for sustainable solutions. Its first-mover advantage and patented processes provide a competitive edge, though scalability and commercialization remain critical challenges. Origin’s partnerships with global brands underscore its potential to disrupt traditional supply chains, but its long-term success hinges on operational execution and cost efficiency.

Revenue Profitability And Efficiency

Origin Materials reported revenue of $31.3 million for the period, reflecting early-stage commercialization efforts. The company posted a net loss of $83.7 million, with diluted EPS of -$0.0006, indicating significant upfront investments in technology and infrastructure. Operating cash flow was negative at $50.8 million, while capital expenditures totaled $9.0 million, underscoring the capital-intensive nature of its growth phase. Efficiency metrics remain under pressure as the company scales operations.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its pre-profitability stage, with earnings power constrained by high R&D and commercialization costs. Capital efficiency is a key focus, as Origin balances investment in capacity expansion with the need to achieve positive unit economics. The path to profitability depends on successful scaling of production and securing long-term customer contracts.

Balance Sheet And Financial Health

Origin Materials maintains a solid liquidity position with $56.3 million in cash and equivalents, providing a runway for near-term operations. Total debt stands at $9.7 million, suggesting a conservative leverage profile. However, the company’s negative cash flow and ongoing capital needs may necessitate additional financing to sustain growth initiatives and achieve breakeven.

Growth Trends And Dividend Policy

Growth is driven by demand for sustainable materials, though revenue remains modest relative to the company’s ambitions. Origin does not pay dividends, reinvesting all cash flows into technology development and market expansion. Future growth hinges on scaling production facilities and securing partnerships to validate its technology at commercial scale.

Valuation And Market Expectations

The market values Origin Materials based on its long-term potential in the bio-based materials sector, rather than near-term financial performance. Investor sentiment is tied to execution risks, including technology scalability and customer adoption. Valuation multiples are not meaningful given the company’s current lack of profitability.

Strategic Advantages And Outlook

Origin’s proprietary technology and early-mover status in carbon-negative materials provide strategic advantages. The outlook depends on successful commercialization and cost reduction. Regulatory tailwinds and corporate sustainability commitments could accelerate demand, but operational execution remains the critical variable. The company’s ability to transition from pilot-scale to full-scale production will determine its competitive positioning.

Sources

Company filings (10-K, 10-Q), investor presentations

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