Previous Close | $37.27 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
The Mosaic Company operates as a leading global producer and marketer of concentrated phosphate and potash crop nutrients, serving the agricultural industry. Its core revenue model hinges on the extraction, processing, and distribution of these essential fertilizers, which are critical for enhancing crop yields. Mosaic operates across the entire value chain, from mining to retail, ensuring a vertically integrated approach that mitigates supply chain risks and optimizes cost efficiency. The company holds a strong market position, particularly in North and South America, where it benefits from economies of scale and established distribution networks. Its product portfolio includes high-margin specialty fertilizers, catering to both large-scale agribusinesses and smaller farming operations. Mosaic competes in a cyclical industry influenced by commodity prices, weather patterns, and global food demand, but its diversified operations and strategic investments in logistics provide resilience against market volatility. The company’s focus on sustainable mining practices and nutrient efficiency innovations further strengthens its competitive edge in an increasingly environmentally conscious market.
In FY 2024, Mosaic reported revenue of $11.12 billion, with net income of $174.9 million, reflecting a challenging year marked by fluctuating fertilizer prices and higher input costs. Diluted EPS stood at $0.55, indicating pressure on profitability. Operating cash flow was $1.30 billion, while capital expenditures totaled $1.25 billion, highlighting significant reinvestment in operations. The company’s efficiency metrics were impacted by external market conditions, though its vertical integration helped mitigate some cost pressures.
Mosaic’s earnings power remains tied to global agricultural demand and commodity price cycles. The company generated $1.30 billion in operating cash flow, demonstrating its ability to convert revenue into cash despite margin compression. Capital expenditures were nearly offset by operating cash flow, indicating disciplined reinvestment. The balance between growth spending and maintaining financial flexibility is critical in this capital-intensive industry.
Mosaic’s balance sheet shows $272.8 million in cash and equivalents against total debt of $4.45 billion, reflecting a leveraged but manageable position. The debt level is typical for a capital-intensive mining business, and the company’s ability to generate consistent cash flow supports its financial health. Liquidity remains adequate, with operating cash flow covering interest obligations and sustaining dividends.
Growth trends are influenced by global crop nutrient demand, with long-term drivers including population growth and arable land constraints. Mosaic paid a dividend of $0.85 per share, signaling commitment to shareholder returns despite earnings volatility. The company’s capital allocation prioritizes reinvestment for operational efficiency, but dividends remain a key component of its total return proposition.
Mosaic’s valuation reflects its cyclical nature, with market expectations hinging on commodity price recovery and demand stability. The stock trades at a multiple reflective of mid-cycle earnings, with investors weighing near-term headwinds against long-term agricultural fundamentals. The company’s strategic initiatives, such as cost optimization and capacity expansions, are critical to sustaining investor confidence.
Mosaic’s strategic advantages include its vertical integration, global distribution network, and focus on sustainable practices. The outlook depends on fertilizer price stabilization and demand recovery, particularly in key markets like Brazil. The company’s ability to navigate cyclical downturns while investing in high-return projects positions it for long-term resilience, though near-term challenges persist.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |