investorscraft@gmail.com

Intrinsic ValueR.E.A. Holdings plc (RE.L)

Previous Close£135.50
Intrinsic Value
Upside potential
Previous Close
£135.50

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

R.E.A. Holdings plc operates as an integrated agribusiness focused on oil palm cultivation in East Kalimantan, Indonesia, with a land bank of approximately 75,000 hectares. The company generates revenue primarily through the production and sale of crude palm oil (CPO) and crude palm kernel oil (CPKO), key commodities in the global edible oils market. Its operations are vertically aligned, covering cultivation, processing, and energy generation from methane capture, enhancing sustainability. Beyond palm oil, the firm diversifies into stone quarrying and coal mining, leveraging its regional concessions. The company operates in the consumer defensive sector, benefiting from steady demand for palm oil in food, cosmetics, and biofuels. However, it faces sector-wide challenges such as commodity price volatility and regulatory scrutiny over environmental practices. R.E.A. Holdings maintains a niche position in the mid-tier palm oil market, balancing scale with regional focus. Its methane capture initiatives align with growing ESG priorities, though its coal exposure may offset some sustainability gains. The firm’s long-standing presence since 1906 lends operational expertise but requires modernization to compete with larger Southeast Asian producers.

Revenue Profitability And Efficiency

In its latest fiscal year, R.E.A. Holdings reported revenue of 187.9 million GBp, with net income of 26.4 million GBp, reflecting a net margin of approximately 14%. Operating cash flow stood at 31.8 million GBp, though capital expenditures of -39.2 million GBp indicate ongoing investment in production capacity. The diluted EPS of 0.42 GBp underscores modest but positive earnings power.

Earnings Power And Capital Efficiency

The company’s earnings are driven by palm oil sales, with operational cash flow covering capital expenditures, though the latter exceeds operating cash flow, suggesting reliance on external financing. The absence of dividends implies reinvestment into operations or debt servicing, aligning with its capital-intensive industry.

Balance Sheet And Financial Health

R.E.A. Holdings holds 38.8 million GBp in cash against total debt of 211.9 million GBp, indicating a leveraged position. The debt load may constrain flexibility amid commodity price swings, though its asset base (land and concessions) provides collateral. The balance sheet reflects typical agribusiness cyclicality, with liquidity supported by operating cash flows.

Growth Trends And Dividend Policy

Growth is tied to palm oil demand and operational expansion, though the coal and quarry segments add diversification. The company has not paid dividends, prioritizing reinvestment or debt management. Future trends may hinge on sustainable palm oil premiums and energy segment contributions.

Valuation And Market Expectations

With a market cap of 31.7 million GBp and a beta of 0.43, the stock is relatively low-volatility but trades at a discount to larger peers, likely reflecting its smaller scale and mixed commodity exposure. The valuation suggests muted growth expectations absent significant operational upgrades.

Strategic Advantages And Outlook

R.E.A. Holdings benefits from integrated operations and renewable energy initiatives, but its coal exposure and leverage pose risks. The outlook depends on palm oil prices, ESG compliance, and diversification efficacy. Strategic focus on high-yield plantations and methane capture could enhance margins if executed effectively.

Sources

Company description, financials from disclosed filings, market data from LSE

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