investorscraft@gmail.com

Intrinsic ValueBHP Group Limited (BHP)

Previous Close$58.85
Intrinsic Value
Upside potential
Previous Close
$58.85

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

BHP Group Limited is a global leader in the diversified natural resources sector, primarily engaged in the extraction and processing of minerals, oil, and gas. The company operates across multiple geographies, with core assets in iron ore, copper, coal, and petroleum. BHP's revenue model is driven by commodity prices, production volumes, and operational efficiency, positioning it as a key supplier to industrial and energy markets worldwide. Its diversified portfolio mitigates risks associated with cyclical commodity demand. BHP maintains a competitive edge through large-scale, low-cost operations and strategic investments in high-quality assets. The company's market position is reinforced by long-term customer relationships, advanced mining technologies, and a focus on sustainable resource development. In the iron ore sector, BHP is a top-tier producer, benefiting from strong demand in steel manufacturing. Its copper operations align with global electrification trends, while its petroleum segment provides energy transition optionality. BHP's integrated supply chain and logistics capabilities further strengthen its industry standing.

Revenue Profitability And Efficiency

BHP reported revenue of $56.0 billion for FY 2024, with net income of $7.9 billion, reflecting a net margin of approximately 14.1%. The company generated robust operating cash flow of $20.7 billion, demonstrating strong operational efficiency. Capital expenditures totaled $8.8 billion, indicating continued investment in production capacity and resource development. Diluted EPS stood at $3.12, showcasing earnings power despite commodity price volatility.

Earnings Power And Capital Efficiency

BHP's earnings are underpinned by its diversified commodity exposure and operational scale. The company maintains disciplined capital allocation, balancing reinvestment with shareholder returns. With $12.4 billion in cash and equivalents against $20.2 billion in total debt, BHP exhibits sound liquidity management. The firm's ability to generate substantial free cash flow supports both growth initiatives and dividend commitments.

Balance Sheet And Financial Health

BHP's balance sheet remains strong, with a cash position of $12.4 billion providing ample liquidity. Total debt of $20.2 billion represents a manageable leverage ratio given the company's cash flow generation. The conservative capital structure and investment-grade credit rating position BHP to navigate commodity cycles while funding strategic projects and maintaining shareholder returns.

Growth Trends And Dividend Policy

BHP has demonstrated consistent dividend payments, with $3.02 per share distributed in FY 2024, reflecting its commitment to shareholder returns. Growth initiatives focus on copper and nickel assets aligned with energy transition trends, while maintaining iron ore production leadership. The company's capital allocation framework prioritizes value-accretive projects, balanced with returns to shareholders through dividends and buybacks.

Valuation And Market Expectations

Market expectations for BHP reflect its position as a blue-chip resources company with exposure to both traditional and future-facing commodities. The current valuation incorporates expectations for stable iron ore demand and growth in copper production. Investor sentiment balances cyclical risks with BHP's operational discipline and dividend yield appeal in the materials sector.

Strategic Advantages And Outlook

BHP's strategic advantages include world-class asset quality, operational expertise, and geographic diversification. The outlook remains positive, supported by demand for steel-making materials and energy transition metals. Management's focus on cost control, technology adoption, and sustainability initiatives positions BHP to maintain industry leadership while adapting to evolving market dynamics and decarbonization trends.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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