investorscraft@gmail.com

Intrinsic ValueUni-Fuels Holdings Limited (UFG)

Previous Close$1.14
Intrinsic Value
Upside potential
Previous Close
$1.14

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

Uni-Fuels Holdings Limited operates in the energy sector, specializing in fuel distribution and related services. The company generates revenue primarily through the wholesale and retail sale of petroleum products, serving commercial and industrial clients. Its market position is anchored in regional distribution networks, leveraging logistical efficiency to maintain competitive pricing. While not a dominant player, Uni-Fuels benefits from stable demand in its niche, though it faces margin pressures from volatile commodity prices and regulatory shifts in the energy industry. The company’s ability to adapt to evolving fuel standards and alternative energy trends will be critical for long-term sustainability.

Revenue Profitability And Efficiency

Uni-Fuels reported revenue of $155.2 million for FY 2024, with net income of $171.6 thousand, reflecting thin margins typical of the fuel distribution sector. Diluted EPS stood at $0.0043, indicating minimal earnings per share. Operating cash flow was $331.8 thousand, while capital expenditures were modest at -$9 thousand, suggesting limited reinvestment in growth initiatives. The company’s efficiency metrics highlight the challenges of operating in a low-margin, high-volume industry.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with net income representing just 0.1% of revenue. Capital efficiency is similarly muted, as evidenced by minimal capex and low returns on invested capital. Operating cash flow, though positive, does not significantly exceed net income, indicating limited non-cash adjustments or working capital benefits. Uni-Fuels’ ability to scale profitability remains uncertain without substantial operational improvements or market expansion.

Balance Sheet And Financial Health

Uni-Fuels maintains a conservative balance sheet, with $3.2 million in cash and equivalents against $1.7 million in total debt, suggesting a strong liquidity position. The low debt-to-equity ratio implies minimal financial leverage, reducing risk but also limiting growth potential. Shareholders’ equity is supported by retained earnings, though the absence of dividends reflects a focus on preserving capital rather than distributing it.

Growth Trends And Dividend Policy

Growth trends are subdued, with no significant capex or revenue expansion evident in recent periods. The company has not declared dividends, prioritizing liquidity and debt management over shareholder payouts. Without clear growth catalysts, Uni-Fuels’ trajectory depends on operational efficiency gains or strategic acquisitions in a competitive fuel distribution landscape.

Valuation And Market Expectations

Given its modest earnings and limited growth prospects, Uni-Fuels’ valuation likely reflects its niche market position and stable but unspectacular cash flows. Market expectations appear muted, with no significant premium assigned to its shares. Investors may view the company as a low-risk, low-reward proposition unless operational improvements or sector tailwinds emerge.

Strategic Advantages And Outlook

Uni-Fuels’ strategic advantages include its regional distribution network and lean operational structure. However, the outlook is cautious due to margin pressures and limited scalability. The company’s ability to navigate energy transition risks and maintain cost discipline will determine its long-term viability. Without diversification or technological adaptation, growth may remain constrained in an evolving energy market.

Sources

Company filings (CIK: 0002021688)

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