Ferrandina13 Jan 2026 14:57
Part 1
I’ll build a clear, assumption-based operating model for the Ferrandina biofuels plant, using only what has been disclosed in RNS/MOUs, plus conservative industry benchmarks. I’ll also show sensitivities so you can see what really matters.
I’ll structure this in four parts:
Key facts from RNS (hard inputs)
Operating assumptions (clearly stated)
Base-case financial model (2026 steady state)
What this implies for valuation & share price
1️⃣ Hard inputs from RNS (non-negotiable facts)
From the last 6 months of RNS releases:
Item RNS-disclosed
Plant location Ferrandina, Italy
Ownership 100% owned by 80 Mile PLC
Permitted capacity 150,000 tonnes per annum
Near-term operating mode Tolling + own-account production
Tolling agreement 80,000 tpa (~50% capacity)
Indicative profit from tolling ~€8m net p.a. (company guidance)
Target restart Dec 2025
Commercial production Jan 2026
Products Biodiesel (FAME), SAF/HVO over time
➡️ Importantly: the €8m net profit figure is management’s own guidance, not analyst speculation.
2️⃣ Operating assumptions (explicit & conservative)
I’ll split the plant into two revenue streams, which matches the RNS language.
A) Tolling business (low risk, high visibility)
Volume: 80,000 tpa
Revenue model: fixed processing margin
Margin risk: low (feedstock & price risk sits with customer)
B) Merchant production (higher upside, higher risk)
Volume: 70,000 tpa (remaining capacity)
Product: biodiesel initially
Sales price: market-linked
Market price assumptions (conservative, not peak-cycle)
Biodiesel selling price: €1,050 / tonne
Variable production cost (feedstock, energy, logistics): €900 / tonne
Gross margin: €150 / tonne
(For context: EU biodiesel margins have frequently exceeded this during tighter markets.)
3️⃣ Base-case financial model (steady-state 2026)
🔹 A) Tolling income (from RNS guidance)
Item Value
Volume 80,000 tpa
Net profit €8.0m
Margin per tonne ~€100
(This aligns exactly with company statements.)
🔹 B) Merchant biodiesel production
Item Calculation €
Volume 70,000 t
Selling price 70,000 × €1,050 73.5m
Variable costs 70,000 × €900 (63.0m)
Gross profit 10.5m
Fixed costs / overhead (2.5m)
Net profit 8.0m
🔹 C) Combined plant economics (base case)
Metric €m
Tolling net profit 8.0
Merchant net profit 8.0
Total plant net profit 16.0m per year
This is below the company’s implied “€24m at full capacity” upside — deliberately conservative.
4️⃣ Sensitivity analysis (what really moves the numbers)
If utilisation slips to 80%
Total profit ≈ €12–13m
If biodiesel margin improves by €50/tonne
+€3.5m net profit
If SAF/HVO replaces 30% of output later
SAF margins can be 2–3× biodiesel
Plant profit could exceed €25–30m p.a.