investorscraft@gmail.com

Intrinsic ValueBHP Group Limited (BHP.L)

Previous Close£2,535.00
Intrinsic Value
Upside potential
Previous Close
£2,535.00

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 diversified natural resources, operating across key segments including Copper, Iron Ore, and Coal. The company’s core revenue model is built on large-scale mining operations, producing essential commodities like copper, iron ore, metallurgical coal, and nickel, which are critical for industrial and energy markets. BHP’s vertically integrated approach—spanning exploration, production, and logistics—ensures cost efficiency and supply chain resilience. As one of the world’s largest miners, BHP holds a dominant position in bulk commodities, particularly iron ore, where it benefits from high-quality reserves in Australia. The company also strategically invests in future-facing commodities like copper and potash, aligning with global decarbonization trends. Its diversified portfolio mitigates cyclical risks while maintaining pricing power in core markets. BHP’s strong relationships with key customers in Asia, particularly China, underpin its market stability. The company’s operational scale, technological advancements, and disciplined capital allocation reinforce its competitive edge in the industrial materials sector.

Revenue Profitability And Efficiency

BHP reported revenue of £56.03 billion (GBp) for the period, with net income of £7.9 billion, reflecting robust demand for its commodities. The company’s operating cash flow of £20.67 billion underscores strong operational efficiency, supported by disciplined cost management. Capital expenditures of £8.82 billion indicate continued investment in growth and sustaining operations, balancing profitability with long-term resource development.

Earnings Power And Capital Efficiency

Diluted EPS of 1.56 GBp highlights BHP’s earnings resilience despite commodity price volatility. The company’s ability to generate substantial free cash flow—driven by high-margin iron ore and copper operations—supports shareholder returns and reinvestment. BHP’s capital efficiency is evident in its ability to maintain profitability while funding growth initiatives in copper and potash, positioning it for future demand shifts.

Balance Sheet And Financial Health

BHP maintains a solid balance sheet, with £12.39 billion in cash and equivalents against total debt of £20.18 billion. The company’s leverage is manageable, supported by strong cash flow generation. Its financial flexibility allows for strategic investments and dividend commitments, with a conservative approach to debt ensuring stability across commodity cycles.

Growth Trends And Dividend Policy

BHP’s growth is anchored in copper and potash expansion, aligning with global electrification and sustainable agriculture trends. The company’s dividend policy remains shareholder-friendly, with a dividend per share of 95.713 GBp, reflecting its commitment to returning excess cash. Volume growth in iron ore and copper, coupled with cost discipline, supports future earnings potential.

Valuation And Market Expectations

With a market cap of approximately £93.38 billion, BHP trades at a valuation reflective of its cyclical industry but with a premium for its scale and diversification. The beta of 0.745 suggests lower volatility relative to the broader market, appealing to investors seeking commodity exposure with reduced risk. Market expectations are tied to commodity price trends and BHP’s execution in copper expansion.

Strategic Advantages And Outlook

BHP’s strategic advantages include its low-cost asset base, geographic diversification, and leadership in future-facing commodities. The outlook remains positive, driven by copper demand for renewables and infrastructure. Operational discipline and a focus on sustainability position BHP to navigate energy transition challenges while capitalizing on long-term growth opportunities in global industrial and energy markets.

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