investorscraft@gmail.com

Intrinsic ValueArcadia Biosciences, Inc. (RKDA)

Previous Close$2.05
Intrinsic Value
Upside potential
Previous Close
$2.05

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

Arcadia Biosciences, Inc. operates in the agricultural biotechnology sector, focusing on developing and commercializing innovative crop traits and food ingredients. The company leverages advanced breeding and gene-editing technologies to enhance nutritional profiles, sustainability, and yield efficiency in crops such as soybeans, wheat, and hemp. Arcadia targets both agricultural producers and food manufacturers, positioning itself as a niche player in the plant-based and health-focused food value chain. Its revenue model combines licensing agreements, product sales, and collaborations with agribusiness partners. The company operates in a competitive landscape dominated by larger biotech firms but differentiates itself through specialized traits tailored for specific market needs, such as high-fiber wheat and low-gluten grains. Arcadia’s market position is bolstered by its intellectual property portfolio and partnerships, though its scale remains modest compared to industry leaders. The growing demand for sustainable and functional food ingredients presents both opportunities and challenges for the company as it seeks to expand its commercial footprint.

Revenue Profitability And Efficiency

In FY 2024, Arcadia reported revenue of $5.05 million, reflecting its early-stage commercialization efforts. The company posted a net loss of $7.04 million, with diluted EPS of -$5.16, indicating ongoing investment in research and market development. Operating cash flow was negative at $9.63 million, while capital expenditures were minimal at $16,000, underscoring a focus on conserving liquidity amid operational challenges.

Earnings Power And Capital Efficiency

Arcadia’s earnings power remains constrained by its pre-revenue stage in key product lines, with losses driven by R&D and commercialization costs. The company’s capital efficiency is under pressure, as evidenced by negative operating cash flow and limited revenue scaling. However, its asset-light model and strategic partnerships may improve capital allocation over time if commercial traction accelerates.

Balance Sheet And Financial Health

Arcadia’s balance sheet shows $4.24 million in cash and equivalents, providing limited runway given its cash burn. Total debt is modest at $155,000, reducing near-term solvency risks. The absence of dividends aligns with its growth-focused strategy, but the company may require additional financing to sustain operations and fund expansion initiatives.

Growth Trends And Dividend Policy

Growth trends are nascent, with revenue dependent on the adoption of its proprietary crop traits. The company does not pay dividends, reinvesting all resources into product development and market penetration. Future growth hinges on successful commercialization of its pipeline and scaling partnerships in the agri-food sector.

Valuation And Market Expectations

Arcadia’s valuation reflects its speculative growth profile, with market expectations tied to its ability to monetize its technology. The lack of profitability and high cash burn likely weigh on investor sentiment, though upside potential exists if key products gain market acceptance or partnerships materialize into significant revenue streams.

Strategic Advantages And Outlook

Arcadia’s strategic advantages include its IP portfolio and focus on high-value crop traits, positioning it to capitalize on trends in sustainable agriculture. The outlook remains uncertain, dependent on execution in commercializing its innovations and securing additional funding. Success will require navigating competitive pressures and demonstrating scalable demand for its products.

Sources

10-K filing, company disclosures

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