investorscraft@gmail.com

Intrinsic ValueNutrien Ltd. (0NHS.L)

Previous Close£68.80
Intrinsic Value
Upside potential
Previous Close
£68.80

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

Nutrien Ltd. operates as a global leader in agricultural inputs and services, specializing in the production and distribution of essential crop nutrients such as potash, nitrogen, phosphate, and sulfate. The company serves growers through an extensive retail network of approximately 2,000 locations across North America, South America, and Australia, offering a comprehensive suite of products including seeds, crop protection solutions, and financial services. Nutrien’s vertically integrated model allows it to control production, logistics, and distribution, ensuring reliability and cost efficiency for farmers. Positioned in the industrial materials sector, Nutrien benefits from its scale and geographic diversification, which mitigate risks associated with regional demand fluctuations. The company’s focus on sustainability and precision agriculture further strengthens its competitive edge, aligning with global trends toward efficient and environmentally responsible farming practices. As the largest potash producer globally, Nutrien holds significant pricing power and market influence, reinforcing its leadership in the agribusiness value chain.

Revenue Profitability And Efficiency

Nutrien reported revenue of $25.02 billion for the fiscal year, with net income of $674 million, reflecting a net margin of approximately 2.7%. The company generated $3.54 billion in operating cash flow, demonstrating strong cash conversion despite capital expenditures of $2.15 billion. These figures highlight Nutrien’s ability to maintain operational efficiency while investing in capacity and infrastructure to support long-term growth.

Earnings Power And Capital Efficiency

With diluted earnings per share of $1.36, Nutrien’s earnings power remains robust, supported by its diversified product portfolio and global retail footprint. The company’s capital efficiency is evident in its ability to balance significant capital expenditures with sustained cash flow generation, ensuring reinvestment in high-return projects while maintaining financial flexibility.

Balance Sheet And Financial Health

Nutrien’s balance sheet shows $853 million in cash and equivalents against total debt of $12.81 billion, indicating a leveraged but manageable position. The company’s strong operating cash flow provides ample coverage for debt servicing and dividend payments, underpinning its financial stability despite cyclical industry pressures.

Growth Trends And Dividend Policy

Nutrien has demonstrated consistent growth through strategic acquisitions and organic expansion, particularly in retail and precision agriculture. The company’s dividend policy, with a payout of $2.165 per share, reflects its commitment to returning capital to shareholders while retaining sufficient funds for growth initiatives.

Valuation And Market Expectations

With a market capitalization of $28.75 billion and a beta of 1.175, Nutrien is viewed as a moderately volatile investment tied to agricultural commodity cycles. The market appears to price in expectations of stable demand for crop inputs, though macroeconomic and geopolitical factors could influence near-term performance.

Strategic Advantages And Outlook

Nutrien’s strategic advantages include its scale, integrated supply chain, and focus on sustainable agriculture. The outlook remains positive, driven by global food demand and the company’s ability to innovate in precision farming, though challenges such as input cost volatility and regulatory changes warrant monitoring.

Sources

Company filings, Bloomberg

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