investorscraft@gmail.com

Intrinsic ValueSadot Group Inc. (SDOT)

Previous Close$3.14
Intrinsic Value
Upside potential
Previous Close
$3.14

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

Sadot Group Inc. operates in the agri-commodity trading and logistics sector, specializing in the sourcing, transportation, and distribution of agricultural products across global markets. The company's core revenue model hinges on trading margins derived from the procurement and sale of commodities such as grains, oilseeds, and other staple crops. By leveraging strategic partnerships and supply chain efficiencies, Sadot Group positions itself as a mid-tier player in a highly competitive industry dominated by larger multinational traders. The company focuses on emerging markets, where demand for agricultural commodities is growing due to population expansion and dietary shifts. Its ability to navigate volatile commodity prices and logistical challenges is critical to maintaining profitability. While not a market leader, Sadot Group differentiates itself through localized expertise and flexible trading strategies, catering to niche buyers and suppliers. The agri-commodity sector remains fragmented, offering opportunities for smaller players like Sadot to capitalize on regional imbalances and supply chain disruptions.

Revenue Profitability And Efficiency

Sadot Group reported revenue of $700.9 million for FY 2024, reflecting its active role in commodity trading. Net income stood at $4.0 million, translating to a diluted EPS of $0.86, indicating modest profitability. Operating cash flow was negative at -$2.8 million, suggesting working capital pressures, while capital expenditures were minimal at -$37,000, highlighting a capital-light business model. The company's ability to sustain profitability amid thin trading margins remains a key focus.

Earnings Power And Capital Efficiency

The company's earnings power is constrained by the low-margin nature of commodity trading, with net income representing a slim 0.6% of revenue. Capital efficiency appears limited, as evidenced by negative operating cash flow, though the absence of significant capex requirements mitigates some financial strain. Sadot's reliance on trading volume rather than pricing power underscores the need for scalable operations to enhance returns.

Balance Sheet And Financial Health

Sadot Group's balance sheet shows $1.8 million in cash and equivalents against $7.5 million in total debt, indicating a leveraged position. With limited liquidity and debt exceeding cash reserves, the company's financial health hinges on consistent cash generation from operations. The absence of dividend payments aligns with its focus on reinvesting scarce capital into working capital needs.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company's performance is likely tied to commodity price cycles and trading volumes. Sadot does not pay dividends, reflecting its reinvestment priorities in a capital-intensive industry. Future growth may depend on expanding its supplier and buyer network or diversifying into higher-margin segments of the agri-commodity value chain.

Valuation And Market Expectations

With a diluted EPS of $0.86 and approximately 4.6 million shares outstanding, Sadot's market valuation will depend on investor confidence in its ability to stabilize cash flows and reduce leverage. The commodity trading sector typically commands low multiples due to earnings volatility, suggesting cautious market expectations for the company's near-term performance.

Strategic Advantages And Outlook

Sadot Group's strategic advantages lie in its nimble operations and focus on underserved markets, though its small scale limits bargaining power. The outlook remains uncertain, contingent on global commodity demand and the company's ability to manage debt. Success will require disciplined risk management and potential diversification into adjacent agri-business services to bolster margins.

Sources

Company filings, CIK 0001701756

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