investorscraft@gmail.com

Intrinsic ValueThe Mosaic Company (02M.DE)

Previous Close38.16
Intrinsic Value
Upside potential
Previous Close
38.16

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Mosaic Company is a leading global producer and marketer of concentrated phosphate and potash crop nutrients, operating across three core segments: Phosphates, Potash, and Mosaic Fertilizantes. The company serves agricultural and industrial markets, supplying essential nutrients like diammonium phosphate, monoammonium phosphate, and potash under brands such as Biofos, Nexfos, and K-Mag. Its vertically integrated operations include mining, production, and distribution, ensuring control over supply chain efficiency. Mosaic caters to a diverse customer base, including wholesale distributors, retail chains, and farmers, reinforcing its role as a critical player in global food security. The company’s strategic focus on high-margin products and operational scalability positions it competitively in the agricultural inputs sector, where demand is driven by population growth and sustainable farming practices. With a strong presence in North America and international markets, Mosaic leverages its extensive logistics network to maintain market leadership despite cyclical commodity price fluctuations.

Revenue Profitability And Efficiency

In its latest fiscal year, Mosaic reported revenue of EUR 11.12 billion, with net income of EUR 174.9 million, reflecting the impact of volatile fertilizer pricing and input costs. The company generated EUR 1.3 billion in operating cash flow, though capital expenditures of EUR 1.25 billion indicate significant reinvestment in production capacity. Diluted EPS stood at EUR 0.55, underscoring moderate profitability amid challenging market conditions.

Earnings Power And Capital Efficiency

Mosaic’s earnings power is influenced by global crop nutrient demand and pricing trends. The company’s ability to maintain positive operating cash flow despite capital-intensive operations highlights its capital efficiency. However, its beta of 1.456 suggests higher volatility relative to the broader market, reflecting sensitivity to commodity cycles and geopolitical factors affecting agricultural inputs.

Balance Sheet And Financial Health

Mosaic’s balance sheet shows EUR 348.8 million in cash and equivalents against total debt of EUR 3.99 billion, indicating a leveraged but manageable position. The company’s liquidity and debt profile are supported by its cash flow generation, though investors should monitor debt levels relative to earnings stability in fluctuating markets.

Growth Trends And Dividend Policy

Mosaic’s growth is tied to long-term agricultural demand, with strategic investments in capacity expansion. The company pays a dividend of EUR 0.18668 per share, offering a modest yield, signaling a balanced approach between shareholder returns and reinvestment for future growth.

Valuation And Market Expectations

With a market capitalization of EUR 12.67 billion, Mosaic trades at a valuation reflective of its cyclical industry. Investors appear to price in expectations of recovery in fertilizer demand, though macroeconomic uncertainties remain a key risk factor.

Strategic Advantages And Outlook

Mosaic’s integrated operations, brand strength, and global distribution network provide competitive advantages. The outlook hinges on stabilizing commodity prices and sustained demand for crop nutrients, with potential upside from efficiency initiatives and strategic acquisitions in key growth markets.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount