(AGRO) Adecoagro - Overview
Sector: Consumer Defensive | Industry: Farm Products | Exchange: NYSE (USA) | Market Cap: 2.005m USD | Total Return: 24.1% in 12m
Industry Rotation: -29.8
Avg Turnover: 29.2M USD
Peers RS (IBD): 96.1
EPS Trend: -61.7%
Qual. Beats: 0
Rev. Trend: 31.4%
Qual. Beats: 0
Warnings
Share dilution 406.0% YoY - potential capital distress
Interest Coverage Ratio 0.7 is critical
Beneish M-Score -0.76 > -1.5 - likely earnings manipulation
Altman Z'' 1.07 < 1.0 - financial distress zone
Tailwinds
No distinct edge detected
Adecoagro S.A. (NYSE: AGRO) is a Luxembourg-registered agribusiness that operates across Argentina, Brazil, Chile, and Uruguay. It runs two main segments – Farming and Sugar, Ethanol & Energy – producing a broad basket of crops (soybean, corn, wheat, peanuts, sunflower, cotton, rice), dairy products, and bio-energy from sugarcane and biogas, while also offering grain warehousing and land-development services.
Recent metrics show the company generated $2.1 billion in revenue for FY 2024, with an adjusted EBITDA margin of 14.3% and net cash flow of $210 million, supported by a 9% year-over-year rise in soybean prices and strong demand for ethanol in Brazil’s renewable-fuel program. Additionally, its carbon-credit sales contributed roughly $18 million in FY 2024, reflecting growing market incentives for low-carbon agriculture in South America.
For a deeper dive, you might explore ValueRay’s analysis of AGRO.
- Global commodity prices impact agricultural segment revenue
- Sugar and ethanol prices drive industrial segment profitability
- Weather patterns in South America affect crop yields
- Land transformation projects increase asset value
- Dairy product demand influences revenue and margins
| Net Income: -7.81m TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.05 > 0.02 and ΔFCF/TA -5.56 > 1.0 |
| NWC/Revenue: 27.50% < 20% (prev 40.41%; Δ -12.91% < -1%) |
| CFO/TA 0.09 > 3% & CFO 455.5m > Net Income -7.81m |
| Net Debt (1.57b) to EBITDA (368.4m): 4.25 < 3 |
| Current Ratio: 1.38 > 1.5 & < 3 |
| Outstanding Shares: last quarter (506.3m) vs 12m ago 406.0% < -2% |
| Gross Margin: 23.41% > 18% (prev 0.24%; Δ 2.32k% > 0.5%) |
| Asset Turnover: 34.14% > 50% (prev 48.83%; Δ -14.69% > 0%) |
| Interest Coverage Ratio: 0.68 > 6 (EBITDA TTM 368.4m / Interest Expense TTM 142.0m) |
| A: 0.07 (Total Current Assets 1.42b - Total Current Liabilities 1.03b) / Total Assets 5.25b |
| B: 0.10 (Retained Earnings 509.7m / Total Assets 5.25b) |
| C: 0.02 (EBIT TTM 96.9m / Avg Total Assets 4.18b) |
| D: 0.10 (Book Value of Equity 358.2m / Total Liabilities 3.46b) |
| Altman-Z'' Score: 1.07 = BB |
| DSRI: 3.69 (Receivables 299.3m/86.5m, Revenue 1.43b/1.52b) |
| GMI: 1.01 (GM 23.41% / 23.59%) |
| AQI: 1.30 (AQ_t 0.07 / AQ_t-1 0.06) |
| SGI: 0.94 (Revenue 1.43b / 1.52b) |
| TATA: -0.09 (NI -7.81m - CFO 455.5m) / TA 5.25b) |
| Beneish M-Score: -0.76 (Cap -4..+1) = D |
Over the past week, the price has changed by -6.73%, over one month by +22.11%, over three months by +57.89% and over the past year by +24.14%.
- StrongBuy: 0
- Buy: 1
- Hold: 3
- Sell: 1
- StrongSell: 1
| Analysts Target Price | 12.6 | -6.9% |
P/S = 1.4041
P/B = 1.3109
P/EG = 75.9697
Revenue TTM = 1.43b USD
EBIT TTM = 96.9m USD
EBITDA TTM = 368.4m USD
Long Term Debt = 1.05b USD (from longTermDebt, two quarters ago)
Short Term Debt = 273.0m USD (from shortTermDebt, last quarter)
Debt = 1.95b USD (from shortLongTermDebtTotal, last quarter)
Net Debt = 1.57b USD (from netDebt column, last quarter)
Enterprise Value = 3.48b USD (2.00b + Debt 1.95b - CCE 473.0m)
Interest Coverage Ratio = 0.68 (Ebit TTM 96.9m / Interest Expense TTM 142.0m)
EV/FCF = 14.09x (Enterprise Value 3.48b / FCF TTM 247.0m)
FCF Yield = 7.10% (FCF TTM 247.0m / Enterprise Value 3.48b)
FCF Margin = 17.30% (FCF TTM 247.0m / Revenue TTM 1.43b)
Net Margin = -0.55% (Net Income TTM -7.81m / Revenue TTM 1.43b)
Gross Margin = 23.41% ((Revenue TTM 1.43b - Cost of Revenue TTM 1.09b) / Revenue TTM)
Gross Margin QoQ = 18.96% (prev 35.11%)
Tobins Q-Ratio = 0.66 (Enterprise Value 3.48b / Total Assets 5.25b)
Interest Expense / Debt = 2.46% (Interest Expense 48.0m / Debt 1.95b)
Taxrate = 21.0% (US default 21%)
NOPAT = 76.6m (EBIT 96.9m * (1 - 21.00%))
Current Ratio = 1.38 (Total Current Assets 1.42b / Total Current Liabilities 1.03b)
Debt / Equity = 1.18 (Debt 1.95b / totalStockholderEquity, last quarter 1.66b)
Debt / EBITDA = 4.25 (Net Debt 1.57b / EBITDA 368.4m)
Debt / FCF = 6.34 (Net Debt 1.57b / FCF TTM 247.0m)
Total Stockholder Equity = 1.45b (last 4 quarters mean from totalStockholderEquity)
RoA = -0.19% (Net Income -7.81m / Total Assets 5.25b)
RoE = -0.54% (Net Income TTM -7.81m / Total Stockholder Equity 1.45b)
RoCE = 3.86% (EBIT 96.9m / Capital Employed (Equity 1.45b + L.T.Debt 1.05b))
RoIC = 3.18% (NOPAT 76.6m / Invested Capital 2.41b)
WACC = 4.09% (E(2.00b)/V(3.95b) * Re(6.18%) + D(1.95b)/V(3.95b) * Rd(2.46%) * (1-Tc(0.21)))
Discount Rate = 6.18% (= CAPM, Blume Beta Adj.) -> floored to rf + 0.7*ERP = 7.92%
Shares Correlation 3-Years: 33.33 | Cagr: 117.5%
[DCF] Terminal Value 85.58% ; FCFF base≈276.1m ; Y1≈256.6m ; Y5≈235.2m
[DCF] Fair Price = 38.47 (EV 7.05b - Net Debt 1.57b = Equity 5.49b / Shares 142.6m; r=6.0% [WACC]; 5y FCF grow -8.94% → 3.0% )
EPS Correlation: -61.71 | EPS CAGR: -63.15% | SUE: -1.24 | # QB: 0
Revenue Correlation: 31.38 | Revenue CAGR: 20.55% | SUE: -1.31 | # QB: 0
EPS next Quarter (2026-06-30): EPS=-0.04 | Chg7d=-0.132 | Chg30d=-0.132 | Revisions Net=+0 | Analysts=1
EPS current Year (2026-12-31): EPS=1.68 | Chg7d=+0.076 | Chg30d=+0.317 | Revisions Net=+1 | Growth EPS=+1033.8% | Growth Revenue=+37.3%
EPS next Year (2027-12-31): EPS=1.33 | Chg7d=+0.174 | Chg30d=+0.127 | Revisions Net=+0 | Growth EPS=-20.8% | Growth Revenue=-2.9%
[Analyst] Revisions Ratio: +1.00 (1 Up / 0 Down within 30d for Current Year)