investorscraft@gmail.com

Intrinsic ValueBHP Group Limited (BHP.SW)

Previous CloseCHF27.62
Intrinsic Value
Upside potential
Previous Close
CHF27.62

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 revenue model is driven by large-scale mining operations, with a focus on high-quality assets in stable jurisdictions. BHP serves industrial and energy markets worldwide, supplying essential commodities for infrastructure, manufacturing, and energy generation. Its vertically integrated operations—spanning exploration, production, and logistics—enhance cost efficiency and market responsiveness. As one of the world’s top miners, BHP maintains a competitive edge through economies of scale, technological innovation, and long-term customer relationships. The company’s strategic emphasis on copper and potash aligns with global decarbonization trends, positioning it for sustained demand growth. BHP’s market leadership is reinforced by its disciplined capital allocation, operational excellence, and commitment to sustainable practices, ensuring resilience across commodity cycles.

Revenue Profitability And Efficiency

BHP reported revenue of CHF 56.0 billion in FY 2024, with net income of CHF 7.9 billion, reflecting robust commodity prices and operational execution. The company’s diluted EPS of CHF 1.56 underscores its profitability, while operating cash flow of CHF 20.7 billion highlights strong cash generation. Capital expenditures of CHF 8.8 billion indicate sustained investment in growth and maintenance, balancing near-term returns with long-term asset health.

Earnings Power And Capital Efficiency

BHP’s earnings power is supported by high-margin iron ore and copper operations, which benefit from scalable production and cost discipline. The company’s capital efficiency is evident in its ability to generate substantial free cash flow, enabling shareholder returns and debt management. With a focus on tier-one assets, BHP maintains low production costs relative to peers, enhancing margins even during price volatility.

Balance Sheet And Financial Health

BHP’s balance sheet remains robust, with CHF 12.4 billion in cash and equivalents against total debt of CHF 20.2 billion, reflecting a conservative leverage profile. The company’s liquidity position and investment-grade credit rating provide flexibility to navigate cyclical downturns and fund growth initiatives, including its expanding potash portfolio.

Growth Trends And Dividend Policy

BHP’s growth strategy prioritizes copper and potash expansion, aligning with global electrification and food security trends. The company’s dividend policy emphasizes shareholder returns, with a payout of CHF 1.19 per share in FY 2024, supported by strong cash flow generation. Consistent capital returns and disciplined reinvestment underscore its balanced approach to growth and income.

Valuation And Market Expectations

With a market cap of CHF 140 billion and a beta of 0.88, BHP is valued as a lower-risk player in the materials sector. Investors likely price in stable long-term demand for its commodities, though cyclicality and geopolitical risks remain key considerations. The stock’s valuation reflects its premium asset base and reliable cash flows.

Strategic Advantages And Outlook

BHP’s strategic advantages include its tier-one asset portfolio, operational scale, and exposure to decarbonization-driven commodities. The outlook remains positive, supported by disciplined capital allocation and a focus on sustainable growth. Risks include commodity price swings and regulatory changes, but BHP’s diversified operations and strong balance sheet position it well for long-term value creation.

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