Andreas Eriksson | 2022-10-14 08:00
This commissioned research report is for informational purposes only and is to be considered marketing communication. This research report has not been prepared in accordance with legal requirements designed to promote the independence of investment research and Emergers is not subject to any prohibition on dealing ahead of the dissemination of investment research. This research does not constitute investment advice and is not a solicitation to buy shares. For more information, please refer to disclaimer.
Buzz around AgtiraSince the LOI with Coop was communicated in late August, Agtira has kept busy. In September, Agtira appointed Chief Product Officer Peter Söderback, a garden technician with 35 years of experience, signed an LOI with international blockchain company Hive Blockchain for the usage of excess heat originating from their massive server hall in Boden, signed a first firm deal with Greenfood for the construction of an Agtira Greens, and last but not least, signed an LOI with a Norwegian nationwide wholesaler of fruit and greens. While sparse on details on the Norwegian deal, we view this as the start of a potential international breakthrough, where systems can be sold upfront in bulk, rather than individual deals.
Emphasis on Farming as a ServiceAs everything points to that Farming as a Service will be the main business model, at least in Sweden, we’ve made some adjustments to our model. Depending on the system, FaaS will ensure high margin recurring revenues of about SEK 1-8m per year and system. It is however a capital-intense model, where Agtira is responsible for construction and operation of the system, potentially in collaboration with a partner. Furthermore, we might see a shift in how and where Agtira will look to construct their systems, from direct vicinity to each grocery store towards building bigger, centrally located systems to cut as many transports as possible.
Recurring revenues building upWe now expect that 100% (50%) of systems sold will be as FaaS, pushing positive cash flow into 2024 (2023) which with an emphasis on delivering on the LOI with Greenfood now support our forecast of SEK 72m in recurring revenues by 2024. Norwegian sector colleague Kalera, now double listed in the US and Germany, trades at 6x T12 Sales despite still making losses and is valued at USD 33m (after a 86% drop YTD). With a hike in our model WACC to 20% (12%) and a target multiple of 6x sales’24, the 14 systems Agtira has under LOI today + a rollout of one Complete, one Greens and three InStores per year from 2024 imply a fair value range of SEK 22 – 27 (32-46) per share in 12-24 months. We do however note a further upside, should Agtira find a financing solution that can quicken the rollout pace, where a rollout of three Complete and Greens per year from 2025 and onwards implies a fair value of SEK 42 per share, and an international breakthrough would boost upside even further.
GENERAL DISCLAIMER AND COPYRIGHT
This commissioned research report is for informational purposes only and is to be considered marketing communication. This research does not constitute investment advice and is not a solicitation to buy shares. Information provided here or on Emergers' website emergers.se is not intended to be financial advice. This research shall not be construed as a recommendation or solicitation to invest in the companies described. Emergers cannot be held liable for either direct or indirect damages caused by decisions made on the basis of information in this analysis. Investors are encouraged to seek additional information as well as consult a financial advisor prior to any investment decision.
This material is not intended to be financial advice. This material has been commissioned by the Company in question and prepared and issued by Emergers, in consideration of a fee payable by the Company. Emergers charges a standard fee for the production and broad dissemination of a detailed note following by regular update notes. Fees are paid upfront in cash without recourse. Emergers may seek additional fees for the provision of roadshows and related IR services for the client but does not get remunerated for any investment banking services. We never take payment in stock, options or warrants for any of our services.
Accuracy of content: All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report and have not sought for this information to be independently verified. Opinions contained herein represent those of the research analyst at Emergers at the time of publication. The company has been given the opportunity to influence factual statements before publication, but forecasts, conclusions and valuation reasoning are Emergers’ own. Forward-looking information or statements contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations.
Exclusion of Liability: To the fullest extent allowed by law, Emergers shall not be liable for any direct, indirect or consequential losses, loss of profits, damages, costs or expenses incurred or suffered by you arising out or in connection with the access to, use of or reliance on any information contained in this material.
No personalised advice: The information that we provide should not be construed in any manner whatsoever as, personalised advice. Also, the information provided by us should not be construed by any subscriber or prospective subscriber as Emergers’s solicitation to effect, or attempt to effect, any transaction in a security. The securities described in this material may not be eligible for sale in all jurisdictions or to certain categories of investors. Investors are encouraged to seek additional information as well as consult a financial advisor prior to any investment decision.
Investment in securities mentioned: Emergers has a restrictive policy relating to personal dealing and conflicts of interest. Emergers does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Emergers may have a position in any or related securities mentioned in this report, subject to Emergers' policies on personal dealing and conflicts of interest.
Copyright: Copyright 2021 Incirrata AB (Emergers)
This document is prepared and provided by Emergers for information purposes only and should not be construed as an offer or solicitation for investment in any securities mentioned or in the topic of this document. A marketing communication under FCA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research.
This Communication is being distributed in the United Kingdom and is directed only at (i) persons having professional experience in matters relating to investments, i.e. investment professionals within the meaning of Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005, as amended (the "FPO") (ii) high net-worth companies, unincorporated associations or other bodies within the meaning of Article 49 of the FPO and (iii) persons to whom it is otherwise lawful to distribute it. The investment or investment activity to which this document relates is available only to such persons. It is not intended that this document be distributed or passed on, directly or indirectly, to any other class of persons and in any event and under no circumstances should persons of any other description rely on or act upon the contents of this document.
This Communication is being supplied to you solely for your information and may not be reproduced by, further distributed to or published in whole or in part by, any other person.
Emergers relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a)(11) of the Investment Advisers Act of 1940 and corresponding state securities laws. This report is a bona fide publication of general and regular circulation offering impersonal investment-related advice, not tailored to a specific investment portfolio or the needs of current and/or prospective subscribers. As such, Emergers does not offer or provide personal advice and the research provided is for informational purposes only. No mention of a particular security in this report constitutes a recommendation to buy, sell or hold that or any security, or that any particular security, portfolio of securities, transaction or investment strategy is suitable for any specific person.