investorscraft@gmail.com

Intrinsic Value of The Mosaic Company (MOS)

Previous Close$37.27
Intrinsic Value
Upside potential
Previous Close
$37.27

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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