investorscraft@gmail.com

Intrinsic ValueOrigin Materials, Inc. (ORGNW)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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 Materials differentiates itself through its patented platform, which aims to reduce reliance on fossil fuels while offering scalable, cost-competitive alternatives. Its market position is bolstered by strategic partnerships with global brands seeking sustainable solutions, positioning it as a pioneer in the carbon-negative materials space. The company’s revenue model hinges on licensing its technology, joint ventures, and direct sales of bio-based products. As regulatory and consumer demand for sustainability grows, Origin Materials is well-placed to capitalize on the shift toward circular economies, though it faces competition from established petrochemical firms and emerging green tech startups.

Revenue Profitability And Efficiency

In FY 2024, Origin Materials reported revenue of $31.3 million, reflecting its early-stage commercialization efforts. The company posted a net loss of $83.7 million, driven by high R&D and operational costs as it scales production. Operating cash flow was negative $50.8 million, underscoring significant cash burn, while capital expenditures totaled $9.0 million, indicating ongoing investments in capacity expansion.

Earnings Power And Capital Efficiency

The diluted EPS of -$0.0006 highlights the company’s current lack of earnings power, typical of a pre-profitability growth firm. Capital efficiency remains constrained as Origin Materials prioritizes scaling its technology over near-term profitability. The negative operating cash flow and net income suggest heavy reliance on external funding to sustain operations and growth initiatives.

Balance Sheet And Financial Health

Origin Materials maintains a cash position of $56.3 million, providing liquidity but likely requiring additional financing given its cash burn. Total debt stands at $9.7 million, a relatively modest figure, though the company’s financial health hinges on its ability to secure future funding or achieve revenue traction to offset operational losses.

Growth Trends And Dividend Policy

Growth is focused on commercializing its carbon-negative materials, with revenue growth contingent on scaling production and securing customer adoption. The company does not pay dividends, reinvesting all cash flows into R&D and capacity expansion to drive long-term value creation.

Valuation And Market Expectations

Market expectations for Origin Materials are tied to its potential to disrupt traditional materials markets with sustainable alternatives. Valuation metrics are challenging to apply given its pre-profitability stage, with investors likely focusing on technology validation and partnership milestones.

Strategic Advantages And Outlook

Origin Materials’ strategic advantages lie in its proprietary technology and early-mover status in carbon-negative materials. The outlook depends on execution in scaling production, cost management, and securing large-scale customer commitments. Regulatory tailwinds for sustainability could accelerate adoption, but competition and funding needs remain key risks.

Sources

Company filings, 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