Agronomics Limited - Revision history

2.28.124.3 at 00:58, 27 December 2023

2023-12-27T00:58:15Z

← Older revision		Revision as of 01:58, 27 December 2023
Line 1:		Line 1:
	* In a world where the consequences of climate change are becoming increasingly evident, Agronomics Limited stands out as a pioneer, leading the way towards a more sustainable future. The founders' vision, rooted in a deep desire to combat climate change through innovative food production, positions the company as not just a profitable investment but also a crucial player in the global movement towards a greener, more sustainable future. Investing in Agronomics Limited is not just about financial returns; it's about being part of a solution that our planet desperately needs.		In a world where the consequences of climate change are becoming increasingly evident, Agronomics Limited stands out as a pioneer, leading the way towards a more sustainable future. The founders' vision, rooted in a deep desire to combat climate change through innovative food production, positions the company as not just a profitable investment but also a crucial player in the global movement towards a greener, more sustainable future. Investing in Agronomics Limited is not just about financial returns; it's about being part of a solution that our planet desperately needs.

	== Operations ==		== Operations ==

95.149.161.203: /* Sensitivity analysis */

2023-09-15T19:53:34Z

Sensitivity analysis

← Older revision		Revision as of 20:53, 15 September 2023
Line 1,246:		Line 1,246:
	!BF EV/EBIT		!BF EV/EBIT
	!BF EV/Rev		!BF EV/Rev
	!LF P/BV		!Last fiscal P/BV
	\|-		\|-
	\|Agronomics Limited		\|Agronomics Limited
Line 1,258:		Line 1,258:
	\|		\|
	\|-		\|-
			\| colspan="9" \|'''Publicly listed companies in the broader alternative protein sector'''
			\|-
			\|Beyond Meat
			\|
			\|
			\|
	\|		\|
	\|		\|
	\|		\|
	\|		\|
			\|
			\|-
			\|Oatly
	\|		\|
	\|		\|
Line 1,267:		Line 1,276:
	\|		\|
	\|		\|
	\|-
	\|		\|
	\|		\|
	\|		\|
			\|-
			\|The Very Good Food Company
	\|		\|
	\|		\|
Line 1,277:		Line 1,287:
	\|		\|
	\|		\|
	\|-
	\|		\|
	\|		\|
			\|-
			\| colspan="9" \|'''Investment firms or funds that focus on the alternative protein or cellular agriculture space'''
			\|-
			\|New Crop Capital
			\|N/A
	\|		\|
	\|		\|
Line 1,288:		Line 1,302:
	\|		\|
	\|-		\|-
			\|Blue Horizon Ventures
			\|N/A
			\|
	\|		\|
	\|		\|
Line 1,294:		Line 1,311:
	\|		\|
	\|		\|
			\|-
			\|Stray Dog Capital
			\|N/A
	\|		\|
	\|		\|
	\|		\|
	\|-
	\|		\|
	\|		\|
	\|		\|
	\|		\|
			\|-
			\| colspan="9" \|'''Companies in the cellular agriculture or alternative protein space which might be considered peers or competitors to the portfolio companies of Agronomics'''
			\|-
			\|Memphis Meats
			\|N/A
	\|		\|
	\|		\|
Line 1,307:		Line 1,331:
	\|		\|
	\|		\|
	\|-
	\|		\|
	\|		\|
			\|-
			\|Mosa Meat
			\|N/A
	\|		\|
	\|		\|
Line 1,318:		Line 1,344:
	\|		\|
	\|-		\|-
			\|Impossible Foods
			\|N/A
			\|
	\|		\|
	\|		\|
Line 1,324:		Line 1,353:
	\|		\|
	\|		\|
			\|-
			\|Beyond Meat
			\|N/A
	\|		\|
	\|		\|
	\|		\|
	\|-
	\|		\|
	\|		\|
	\|		\|
	\|		\|
			\|-
			\|Perfect Day
			\|N/A
	\|		\|
	\|		\|
Line 1,337:		Line 1,371:
	\|		\|
	\|		\|
	\|-
	\|		\|
	\|		\|
			\|-
			\|Geltor
			\|N/A
	\|		\|
	\|		\|

95.149.161.203: /* What are the assumptions used to estimate the return figure? */

2023-09-15T10:53:55Z

What are the assumptions used to estimate the return figure?

← Older revision		Revision as of 11:53, 15 September 2023
Line 1,183:		Line 1,183:
	\|-		\|-
	\|Which type of multiple do you want to use?		\|Which type of multiple do you want to use?
	\|~~Price~~-to-book value		\|Book value growth-adjusted price-to-book value metric
	\|The price-to-book value is really the only available commonly used value, so we suggest using that.		\|The price-to-book value is really the only available commonly used value, so we suggest using that. To help compare peers at different stages of their business lifecycle, we suggest using the book value growth-adjusted price-to-book value.
	\|-		\|-
	\|In regards to the price-to-book value multiple, for the book value figure, which year to you want to use?		\|In regards to the book value growth-adjusted price-to-book value multiple, for the book value figure, which year to you want to use?
	\|Year 1		\|Year 1
	\|Research suggests that when using the relative valuation approach, it's best to use a time period of 12 months or less. Accordingly, for the book value figure, we suggest using Year 1, which is on 12th September 2024.		\|Research suggests that when using the relative valuation approach, it's best to use a time period of 12 months or less. Accordingly, for the book value figure, we suggest using Year 1, which is on 12th September 2024.
	\|-		\|-
	\|In regards to the price-to-book value ~~multipl~~, what multiple figure do you want to use?		\|In regards to the book value growth-adjusted price-to-book value multiple, what multiple figure do you want to use?
	\|1.~~54x~~		\|0.5x
	\|Here, we suggest using a multiple of 1.~~54x~~, which is in-line with the multiples of Agronomics' peers (for details on the peers can be found in the table below).		\|Here, we suggest using a multiple of 0.50x, which is in-line with the multiples of Agronomics' peers (for details on the peers can be found in the table below).
	\|-		\|-
	\|What is the estimated compound annual growth rate of the book value between one year from now and the most recent value?		\|What is the estimated compound annual growth rate of the book value between one year from now and the most recent value?
Line 1,205:		Line 1,205:
	\|Between now and one year time		\|Between now and one year time
	\|Research suggests that when using the relative valuation approach, it's best to estimate the expected return of the company between now and one year time.		\|Research suggests that when using the relative valuation approach, it's best to estimate the expected return of the company between now and one year time.
	\|-
	~~\|What's the FX rate?~~
	~~\|$1.25~~
	~~\|The current FX rate of GBPUSD is $1.25.~~
	\|}		\|}

95.149.161.203: /* What are the assumptions used to estimate the return figure? */

2023-09-15T10:40:57Z

What are the assumptions used to estimate the return figure?

95.149.161.203: /* What are the assumptions used to estimate the return figure? */

2023-09-15T10:40:05Z

What are the assumptions used to estimate the return figure?

@@ Line 1,175: / Line 1,175: @@
 Stockhub estimates that the expected return of an investment in Agronomics over the next 12-months is ccc%. In other words, an £1,000 investment in the company is expected to return £ccc in one year time. The assumptions used to estimate the return figure can be found in the table below.
 ====What are the assumptions used to estimate the return figure?====
-ccc
 ====Sensitivity analysis====

95.149.161.203: /* Sensitivity analysis */

2023-09-15T10:37:42Z

Sensitivity analysis

Show changes

95.149.161.203: /* Sensitivity analysis */

2023-09-15T10:36:29Z

Sensitivity analysis

@@ Line 1,205: / Line 1,205: @@
 |327%
 |}
 ===Beta risk profile===
 {| class="wikitable"

95.149.161.203: /* What are the assumptions used to estimate the financial forecasts? */

2023-09-15T10:27:22Z

What are the assumptions used to estimate the financial forecasts?

95.149.161.203: /* Sensitivity analysis */

2023-09-15T09:18:07Z

Sensitivity analysis

← Older revision		Revision as of 10:18, 15 September 2023
Line 1,015:		Line 1,015:

	====Sensitivity analysis====		====Sensitivity analysis====
	The main inputs that result in the greatest change in the expected return of the ~~Pantheon Resources~~ investment are, in order of importance (from highest to lowest):		The main inputs that result in the greatest change in the expected return of the Agronomics investment are, in order of importance (from highest to lowest):
	#The size of the total addressable market (the default size is $~~ccc~~);		#The size of the total addressable market (the default size is $2.7 trillion);
	#~~Pantheon Resources~~ peak market share (the default share is ~~ccc~~%); and		#Agronomics peak market share (the default share is 0.10%); and
	#The discount rate (the default time-weighted average rate is ~~ccc~~%).		#The discount rate (the default time-weighted average rate is 12.5%).
	The impact of a 50% change in those main inputs to the expected return of the ~~Pantheon Resources~~ investment is shown in the table below.		The impact of a 50% change in those main inputs to the expected return of the Agronomics investment is shown in the table below.
	{\| class="wikitable sortable"		{\| class="wikitable sortable"
	\|+Agronomics investment expected return sensitivity analysis		\|+Agronomics investment expected return sensitivity analysis
Line 1,037:		Line 1,037:
	\|ccc%		\|ccc%
	\|-		\|-
	\|~~Pantheon Resources~~ peak market share		\|Agronomics peak market share
	\|ccc%		\|ccc%
	\|ccc%		\|ccc%
Line 1,172:		Line 1,172:
	===Relative valuation===		===Relative valuation===
	As noted earlier in this report, research suggests that in terms of estimating the expected return of an investment over a period of 12-months or more, the approach that is more accurate is the discounted cash flow approach, so that's the approach that Stockhub suggests using to determine the estimated value of the company (the valuation based on the discounted cash flow approach can be found in the valuation section of this report); nevertheless, for completeness purposes, separately, the valuation of the company is also estimated using the relative valuation approach.		As noted earlier in this report, research suggests that in terms of estimating the expected return of an investment over a period of 12-months or more, the approach that is more accurate is the discounted cash flow approach, so that's the approach that Stockhub suggests using to determine the estimated value of the company (the valuation based on the discounted cash flow approach can be found in the valuation section of this report); nevertheless, for completeness purposes, separately, the valuation of the company is also estimated using the relative valuation approach.
	====What's the expected return of an investment in ~~Pantheon Resources~~ using the relative valuation approach?====		====What's the expected return of an investment in Agronomics using the relative valuation approach?====
	Stockhub estimates that the expected return of an investment in Agronomics over the next 12-months is ccc%. In other words, an £1,000 investment in the company is expected to return £ccc in one year time. The assumptions used to estimate the return figure can be found in the table below.		Stockhub estimates that the expected return of an investment in Agronomics over the next 12-months is ccc%. In other words, an £1,000 investment in the company is expected to return £ccc in one year time. The assumptions used to estimate the return figure can be found in the table below.
	====What are the assumptions used to estimate the return figure?====		====What are the assumptions used to estimate the return figure?====
Line 1,184:		Line 1,184:
	The impact of a 50% change in those main inputs to the expected return of the Agronomics investment is shown in the table below.		The impact of a 50% change in those main inputs to the expected return of the Agronomics investment is shown in the table below.
	{\| class="wikitable sortable"		{\| class="wikitable sortable"
	\|+~~Pantheon Resources~~ investment expected return sensitivity analysis		\|+Agronomics investment expected return sensitivity analysis
	!Main input		!Main input
	!50% worse		!50% worse
Line 1,608:		Line 1,608:
	== References ==		== References ==
	__INDEX__		__INDEX__
			<references />

95.149.161.203: /* What are the assumptions used to estimate the return? */

2023-09-14T22:04:18Z

What are the assumptions used to estimate the return?

@@ Line 942: / Line 942: @@
 Assuming that a suitable return level over five years is ccc% per year or less, and Pantheon Resources achieves its expected return level (of ccc%), then an investment in the company is considered to be an 'suitable' one.
-====What are the assumptions used to estimate the return?====
+===What are the assumptions used to estimate the return?===
-ccc
 ====Sensitivity analysis====
 The main inputs that result in the greatest change in the expected return of the Pantheon Resources investment are, in order of importance (from highest to lowest):

← Older revision		Revision as of 11:40, 15 September 2023
Line 941:		Line 941:
	The Stockhub users estimate that the expected return of an investment in the company over the next five years is ccc%, which equates to an annual return of ccc%. In other words, an £1,000 investment in the company is expected to return £ccc in five years time. The assumptions used to estimate the return figure can be found in the table below.		The Stockhub users estimate that the expected return of an investment in the company over the next five years is ccc%, which equates to an annual return of ccc%. In other words, an £1,000 investment in the company is expected to return £ccc in five years time. The assumptions used to estimate the return figure can be found in the table below.

	Assuming that a suitable return level over five years is ccc% per year or less, and ~~Pantheon Resources~~ achieves its expected return level (of ccc%), then an investment in the company is considered to be an 'suitable' one.		Assuming that a suitable return level over five years is ccc% per year or less, and Agronomics achieves its expected return level (of ccc%), then an investment in the company is considered to be an 'suitable' one.
	===What are the assumptions used to estimate the return?===		===What are the assumptions used to estimate the return?===

Line 1,192:		Line 1,192:
	\|In regards to the price-to-book value multipl, what multiple figure do you want to use?		\|In regards to the price-to-book value multipl, what multiple figure do you want to use?
	\|1.54x		\|1.54x
	\|Here, we suggest using a multiple of 1.54x, which is in-line with the multiples of ~~Pantheon Resources~~'s peers (for details on the peers can be found in the table below).		\|Here, we suggest using a multiple of 1.54x, which is in-line with the multiples of Agronomics' peers (for details on the peers can be found in the table below).
	\|-		\|-
	\|What is the estimated compound annual growth rate of the book value between one year from now and the most recent value?		\|What is the estimated compound annual growth rate of the book value between one year from now and the most recent value?
	\|46.37%		\|46.37%
	\|One year from now is 12th September 2024, and the most recent book value date is 31st December 2022. For simplicity, we based the estimate on the CAGR of ~~Pantheon Resources~~ over the last five years, which is 46.37%. The most recent value is $248,178,354 (as at 31st December 2022).		\|One year from now is 12th September 2024, and the most recent book value date is 31st December 2022. For simplicity, we based the estimate on the CAGR of Agronomics over the last five years, which is 46.37%. The most recent value is $248,178,354 (as at 31st December 2022).
	\|-		\|-
	\|What's the current market capitalisation of the company?		\|What's the current market capitalisation of the company?
	\|£205.44 million		\|£205.44 million
	\|As at 12th September 2023, the market capitalisation of ~~Pantheon Resources Plc~~ is £205.44 million.		\|As at 12th September 2023, the market capitalisation of Agronomics is £205.44 million.
	\|-		\|-
	\|Which time period do you want to use to estimate the expected return?		\|Which time period do you want to use to estimate the expected return?

← Older revision		Revision as of 11:27, 15 September 2023
Line 717:		Line 717:
	\|-		\|-
	\|What's the estimated current size of the total addressable market?		\|What's the estimated current size of the total addressable market?
	\|$1,~~300~~,000,000		\|$2,700,000,000
	\|Here, the total addressable market (TAM) is defined as the global ~~brokerage~~ market, and based on a number of assumptions<ref group="Note" name="Note01" />, it is estimated that the size of the market as of today (~~6th May~~ 2023), in terms of revenue, is $1.3 trillion.		\|Here, the total addressable market (TAM) is defined as the global agricultural market, and based on a number of assumptions<ref group="Note" name="Note01" />, it is estimated that the size of the market as of today (14th September 2023), in terms of revenue, is $2.7 trillion.
	\|-		\|-
	\|What is the estimated company lifespan?		\|What is the estimated company lifespan?
	\|50 years		\|50 years
	\|Currently, ~~Freetrade~~ employs around ~~201~~, making the company a small organisation (less than 10,000 employees). That said, given the company's mission, we expect the company to grow to a large organisation, and research shows that the average lifespan of a large corporation is around 50 years.<ref>Stadler, Enduring Success, 3–5.</ref>		\|Currently, Agronomics employs around five people, making the company a small organisation (less than 10,000 employees). That said, given the company's mission, we expect the company to grow to a large organisation, and research shows that the average lifespan of a large corporation is around 50 years.<ref>Stadler, Enduring Success, 3–5.</ref>
	\|-		\|-
	\|What's the estimated annual growth rate of the total addressable market over the lifecycle of the company?		\|What's the estimated annual growth rate of the total addressable market over the lifecycle of the company?
	\|3%		\|3%
	\|Research shows that the growth rate of the global ~~brokerage~~ market (i.e. the total addressable market) is similar to the growth rate of global gross domestic product, which has averaged (medium) around 3% per year in the last 20 years (2001 to 2022)<ref>https://www.macrotrends.net/countries/WLD/world/gdp-growth-rate</ref>.		\|Research shows that the growth rate of the global agricultural market (i.e. the total addressable market) is similar to the growth rate of global gross domestic product, which has averaged (medium) around 3% per year in the last 20 years (2001 to 2022)<ref>https://www.macrotrends.net/countries/WLD/world/gdp-growth-rate</ref>.
	\|-		\|-
	\|What's the estimated company peak market share?		\|What's the estimated company peak market share?
	\|1%		\|0.10%
	\|The Stockhub users estimate that especially given the leadership of the company, the peak market share of ~~Freetrade~~ is around 1%, and, therefore, suggests using the share amount here. As of ~~30th September 2021~~, ~~Freetrade~~'s current share of the market is estimated at around ~~0.0010~~%.		\|The Stockhub users estimate that especially given the leadership of the company, the peak market share of Agronomics is around 0.10%, and, therefore, suggests using the share amount here. As of 31st December 2022, Agronomics's current share of the market is estimated at around zero%.
	\|-		\|-
	\|Which distribution function do you want to use to estimate company revenue?		\|Which distribution function do you want to use to estimate company revenue?
Line 738:		Line 738:
	\|What's the estimated standard deviation of company revenue?		\|What's the estimated standard deviation of company revenue?
	\| 5 years		\| 5 years
	\|Another way of asking this question is this way: within how many years either side of the mean does 68% of revenue occur? Based on ~~Freetrade~~'s current revenue amount (i.e. £12.68 million) and ~~Freetrade~~'s estimated lifespan (i.e. 50 years) and ~~Freetrade~~'s estimated current stage of its lifecycle (i.e. introduction stage), the Stockhub users suggest using five years (i.e. 68% of all sales happen within five years either side of the mean year), so that's what's used here.		\|Another way of asking this question is this way: within how many years either side of the mean does 68% of revenue occur? Based on Agronomics's current revenue amount (i.e. £12.68 million) and Agronomics's estimated lifespan (i.e. 50 years) and Agronomics's estimated current stage of its lifecycle (i.e. introduction stage), the Stockhub users suggest using five years (i.e. 68% of all sales happen within five years either side of the mean year), so that's what's used here.
	\|-		\|-
	\| colspan="3" \|'''<div style="text-align: center;">Growth stages</div>'''		\| colspan="3" \|'''<div style="text-align: center;">Growth stages</div>'''
Line 746:		Line 746:
	\|Research suggests that a company typically goes through four distinct stages of cash flow growth.<ref>Levie J, Lichtenstein BB (2010) A terminal assessment of stages theory: Introducing a dynamic approach to entrepreneurship. Entrepreneurship: Theory & Practice 34(2): 317–350. <nowiki>https://doi.org/10.1111/j.1540-6520.2010.00377.x</nowiki></ref> Research also shows that incorporating those stages into the discounted cash flow model improves the quality of the model and, ultimately, the quality of the value estimation.<ref>Stef Hinfelaar et al.:, 2019.</ref>		\|Research suggests that a company typically goes through four distinct stages of cash flow growth.<ref>Levie J, Lichtenstein BB (2010) A terminal assessment of stages theory: Introducing a dynamic approach to entrepreneurship. Entrepreneurship: Theory & Practice 34(2): 317–350. <nowiki>https://doi.org/10.1111/j.1540-6520.2010.00377.x</nowiki></ref> Research also shows that incorporating those stages into the discounted cash flow model improves the quality of the model and, ultimately, the quality of the value estimation.<ref>Stef Hinfelaar et al.:, 2019.</ref>

	In addition, research shows that a key way to determine the stage which a company is in is by examining the cash flow patterns of the company.<ref>Dickinson, 2010.</ref> A summary of the economic links to cash flow patterns can be found in the appendix of this report. The Stockhub users estimate that with ~~Freetrade~~'s operating cash flows negative (-), investing cash flows negative (-) and its financing cash flows positive (+), the company is in the first stage of growth (i.e. the 'introduction' stage), and, therefore, it has a total of four main stages of growth. Note, to account for one-off events, the three-year average (median) amount was used to calculate the cash flows.		In addition, research shows that a key way to determine the stage which a company is in is by examining the cash flow patterns of the company.<ref>Dickinson, 2010.</ref> A summary of the economic links to cash flow patterns can be found in the appendix of this report. The Stockhub users estimate that with Agronomics's operating cash flows negative (-), investing cash flows negative (-) and its financing cash flows positive (+), the company is in the first stage of growth (i.e. the 'introduction' stage), and, therefore, it has a total of four main stages of growth. Note, to account for one-off events, the three-year average (median) amount was used to calculate the cash flows.
	\|-		\|-
	\|What proportion of the company lifecycle is represented by growth stage 1?		\|What proportion of the company lifecycle is represented by growth stage 1?
Line 954:		Line 954:
	\|Research suggests that in terms of estimating the expected return of an investment over a period of 12-months or more, the approach that is more accurate is the discounted cash flow approach<ref name=":5">Demirakos et al., 2010; Gleason et al., 2013</ref>, so that's the approach that he Stockhub users suggest to use here; nevertheless, for completeness purposes, separately, the valuation of the company is also estimated using the using the relative valuation approach (the valuation based on the relative approach can be found in the appendix of this report).		\|Research suggests that in terms of estimating the expected return of an investment over a period of 12-months or more, the approach that is more accurate is the discounted cash flow approach<ref name=":5">Demirakos et al., 2010; Gleason et al., 2013</ref>, so that's the approach that he Stockhub users suggest to use here; nevertheless, for completeness purposes, separately, the valuation of the company is also estimated using the using the relative valuation approach (the valuation based on the relative approach can be found in the appendix of this report).

	~~Freetrade~~ has never paid cash dividends, and on 7th February 2022, it said that it currently does not anticipate paying any cash dividends in the foreseeable future. Accordingly, the Stockhub users suggest using the free cash flow valuation method (rather than the dividend discount model).		Agronomics has never paid cash dividends, and on 7th February 2022, it said that it currently does not anticipate paying any cash dividends in the foreseeable future. Accordingly, the Stockhub users suggest using the free cash flow valuation method (rather than the dividend discount model).
	\|-		\|-
	\|Which financial forecasts to use?		\|Which financial forecasts to use?