investorscraft@gmail.com

Intrinsic ValueBHP Group Limited (BIL.DE)

Previous Close28.80
Intrinsic Value
Upside potential
Previous Close
28.80

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 diversified resources company with a strong presence in the energy and metals sectors. Its operations span petroleum, copper, iron ore, and coal, with additional activities in nickel and potash development. The company generates revenue through exploration, production, and mining of key commodities, supported by ancillary services such as freight, marketing, and trading. BHP holds a dominant position in the global mining industry, leveraging its extensive asset base and operational scale to maintain cost leadership and supply chain efficiency. Its diversified portfolio mitigates commodity price volatility, while long-term contracts and strategic partnerships ensure stable cash flows. As one of the world's largest miners, BHP benefits from high barriers to entry, established infrastructure, and a strong balance sheet, reinforcing its competitive edge in cyclical markets.

Revenue Profitability And Efficiency

BHP reported revenue of €56.0 billion in FY 2024, with net income of €7.9 billion, reflecting robust commodity demand and disciplined cost management. Operating cash flow stood at €20.7 billion, underscoring strong cash generation capabilities. Capital expenditures of €8.8 billion indicate sustained investment in growth and operational efficiency, aligning with long-term production targets.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of €1.56, supported by high-margin iron ore and copper operations. Free cash flow after capital expenditures remains healthy, enabling shareholder returns and debt reduction. BHP's capital allocation prioritizes high-return projects, with a focus on copper and potash to align with global decarbonization trends.

Balance Sheet And Financial Health

BHP maintains a solid financial position, with €12.4 billion in cash and equivalents against total debt of €20.2 billion. The manageable leverage ratio and strong liquidity provide flexibility for cyclical downturns or strategic acquisitions. The balance sheet reflects prudent risk management, ensuring resilience in volatile commodity markets.

Growth Trends And Dividend Policy

BHP's growth is driven by copper and potash expansion, catering to electrification and sustainable agriculture. The company paid a dividend of €17.61 per share, highlighting its commitment to returning capital to shareholders. Dividend sustainability is supported by consistent free cash flow generation and a conservative payout ratio.

Valuation And Market Expectations

The stock's beta of 0.77 suggests lower volatility relative to the broader market, reflecting its defensive positioning. Market expectations hinge on commodity price trends, with copper and iron ore demand likely to dictate near-term performance. Valuation multiples remain attractive given BHP's earnings stability and growth optionality.

Strategic Advantages And Outlook

BHP's competitive advantages include scale, low-cost operations, and a diversified commodity portfolio. The outlook remains positive, supported by long-term demand for critical minerals and energy transition materials. Strategic investments in copper and potash position the company for sustained growth amid evolving global energy needs.

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