investorscraft@gmail.com

Intrinsic ValueOatly Group AB (OTLY)

Previous Close$11.47
Intrinsic Value
Upside potential
Previous Close
$11.47

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

Oatly Group AB operates in the plant-based food and beverage industry, specializing in oat-derived products such as milk, yogurt, and ice cream. The company generates revenue primarily through the sale of its branded products to retail, foodservice, and e-commerce channels. Oatly has positioned itself as a leader in the oat milk category, leveraging its proprietary enzyme technology to create products with superior taste and texture, which differentiates it from competitors. The company operates in a rapidly growing sector driven by increasing consumer demand for sustainable and dairy-free alternatives. Oatly’s market positioning is further strengthened by its strong brand recognition and partnerships with major coffee chains and retailers globally. Despite intense competition from both traditional dairy and other plant-based brands, Oatly maintains a competitive edge through innovation and a commitment to sustainability, which resonates with environmentally conscious consumers. The company’s expansion into new geographic markets and product categories underscores its ambition to capitalize on the global shift toward plant-based diets.

Revenue Profitability And Efficiency

Oatly reported revenue of $823.7 million for the fiscal year ending December 31, 2024, reflecting its growing presence in the plant-based market. However, the company posted a net loss of $201.9 million, with diluted EPS of -$6.75, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at $114.4 million, while capital expenditures totaled $39.1 million, highlighting significant cash burn as the company invests in capacity expansion and market penetration.

Earnings Power And Capital Efficiency

Oatly’s negative earnings and operating cash flow underscore its current lack of earnings power, as the company prioritizes growth over profitability. Capital efficiency remains a concern, with high expenditures relative to revenue generation. The company’s ability to scale operations and improve margins will be critical to achieving sustainable profitability and positive cash flow in the future.

Balance Sheet And Financial Health

Oatly’s balance sheet shows $98.9 million in cash and equivalents, against total debt of $491.5 million, indicating a leveraged position. The negative operating cash flow and high debt levels raise concerns about liquidity and financial flexibility. The company’s ability to manage its debt obligations while funding growth initiatives will be a key factor in its long-term financial health.

Growth Trends And Dividend Policy

Oatly’s revenue growth reflects strong demand for plant-based products, but profitability remains elusive. The company does not pay dividends, reinvesting all cash flows into expansion and innovation. Future growth will depend on its ability to scale efficiently, enter new markets, and achieve cost savings to transition toward profitability.

Valuation And Market Expectations

Oatly’s valuation reflects investor optimism about the long-term potential of the plant-based market, tempered by concerns over profitability and cash burn. Market expectations hinge on the company’s ability to execute its growth strategy and achieve operational efficiencies to deliver sustainable earnings in the coming years.

Strategic Advantages And Outlook

Oatly’s strategic advantages include its strong brand, innovative product portfolio, and first-mover status in the oat milk category. The outlook depends on its ability to navigate competitive pressures, scale production, and improve margins. Success in these areas could position Oatly as a long-term leader in the plant-based food and beverage industry.

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