Aemetis, Inc.

Aemetis, Inc.

AMTXยทNASDAQ

$2.46

+0.41%
EnergyOil & Gas Refining & Marketing

Aemetis, Inc. operates as a renewable natural gas and renewable fuels company in North America and India. It operates through three segments: California Ethanol, Dairy Renewable Natural Gas, and India Biodiesel. The company focuses on the acquisition, development, and commercialization of negative carbon intensity products and technologies that replace traditional petroleum-based products. It sells biodiesel primarily to government oil marketing companies, transport companies, resellers, distributors, and private refiners through its own sales force and independent sales agents, as well as to brokers who resell the product to end-users. The company also produces and sells ethanol; and wet distillers grains, distillers corn oil, and condensed distillers solubles to dairies and feedlots as animal feed. In addition, it produces dairy biogas; produces and sells high-grade alcohol and various feed products, as well as hand sanitizers; and researches and develops conversion technologies using waste feedstocks to produce biofuels and biochemicals. The company was formerly known as AE Biofuels, Inc. and changed its name to Aemetis, Inc. in November 2011. Aemetis, Inc. was founded in 2005 and is headquartered in Cupertino, California.

At a Glance

Live Snapshot
Market Cap$173.10M
EPS-1.2800
P/E Ratio-1.92
Earnings Date08/06/2026
Aemetis, Inc.

Aemetis, Inc. Fair Value Envelope

AMTX ยท NASDAQ

Our analysis suggests that AMTX has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $2.46, this represents a potential HIDDEN relative to our calculated worth for Aemetis, Inc..

Intrinsic Value
Current Price: $2.46

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$258.6M
+ Cash & Equivalents$4.9M
Firm Value-$253.7M
- Debt$317.9M
Equity Value-$571.6M
/ Shares Outstanding63,240,956B
DCF Value-$9
OVERVALUED BY 467%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$5.1M
$8.1M
$12.7M
$19.9M
$31.4M
$49.3M
$77.6M
$122.0M
$191.8M
$301.5M
Maintenance CapEx
-$8.2M
-$12.9M
-$20.2M
-$31.8M
-$50.0M
-$78.6M
-$123.6M
-$194.4M
-$305.6M
-$480.6M
Owner Earnings
-$3.0M
-$4.8M
-$7.5M
-$11.8M
-$18.6M
-$29.3M
-$46.1M
-$72.4M
-$113.9M
-$179.0M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$2.8M
-$4.1M
-$6.0M
-$8.7M
-$12.7M
-$18.5M
-$26.9M
-$39.1M
-$57.0M
-$82.9M
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.