investorscraft@gmail.com

Intrinsic ValueZambeef Products PLC (ZAM.L)

Previous Close£4.40
Intrinsic Value
Upside potential
Previous Close
£4.40

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

Zambeef Products PLC operates as a vertically integrated agri-business, specializing in the production, processing, and retailing of protein and staple food products across Zambia and West Africa. The company’s diversified portfolio spans beef, poultry, pork, dairy, edible oils, and grain crops, supported by extensive farming operations covering over 16,000 hectares. Its direct-to-consumer retail network of 236 outlets ensures strong market penetration, while integrated logistics and processing capabilities enhance supply chain efficiency. Positioned in Zambia’s packaged foods sector, Zambeef benefits from domestic demand for affordable protein and staple goods, though regional economic volatility and input cost pressures remain challenges. The company’s dual focus on commercial farming and consumer retailing provides resilience against commodity price swings, while its investments in irrigation and breeding programs underscore long-term operational sustainability. Despite competition from informal markets, Zambeef’s scale and branding solidify its role as a key player in Southern Africa’s agri-food value chain.

Revenue Profitability And Efficiency

Zambeef reported revenue of ZMW 7.32 billion (GBp 731.58 million) with net income of ZMW 179.84 million (GBp 17.98 million), reflecting a modest net margin of 2.5%. Operating cash flow of ZMW 171.35 million (GBp 17.14 million) was offset by significant capital expenditures of ZMW 815.28 million (GBp 81.53 million), indicating aggressive reinvestment in production capacity and infrastructure.

Earnings Power And Capital Efficiency

Diluted EPS stood at GBp 0.6, with earnings constrained by high operational costs typical of capital-intensive agri-businesses. The negative beta (-0.327) suggests low correlation to broader market movements, likely due to the defensive nature of its food products. However, elevated capital expenditures relative to operating cash flow highlight ongoing liquidity demands for expansion.

Balance Sheet And Financial Health

The company holds ZMW 334.42 million (GBp 33.44 million) in cash against total debt of ZMW 2.40 billion (GBp 240.40 million), indicating a leveraged position. Debt levels are substantial relative to its GBp 12.02 million market cap, though this may reflect long-term financing for agricultural assets.

Growth Trends And Dividend Policy

Zambeef’s growth is tied to regional food demand and operational scaling, with no dividends paid (GBp 0 per share). Revenue potential hinges on crop yields and retail expansion, but profitability remains sensitive to commodity prices and input costs such as feed and fuel.

Valuation And Market Expectations

At a market cap of GBp 12.02 million, the stock trades at a low multiple to revenue, reflecting investor skepticism about margin scalability in a volatile operating environment. The negative beta implies perceived insulation from macroeconomic cycles, but high leverage may deter risk-averse investors.

Strategic Advantages And Outlook

Zambeef’s integrated model and retail footprint provide competitive insulation, but success depends on managing debt and input costs. Long-term prospects are tied to regional economic stability and agricultural productivity gains, with potential upside from export opportunities and value-added product lines.

Sources

Company filings, London Stock Exchange data

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