investorscraft@gmail.com

Intrinsic ValueNutrien Ltd. (NTR)

Previous Close$68.89
Intrinsic Value
Upside potential
Previous Close
$68.89

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

Nutrien Ltd. is a global leader in the agricultural inputs sector, specializing in the production and distribution of potash, nitrogen, and phosphate fertilizers. The company operates an integrated business model, combining mining, manufacturing, and retail distribution to serve farmers worldwide. Nutrien’s retail network, one of the largest in North America, provides agronomic solutions, crop inputs, and digital tools, reinforcing its role as a critical enabler of modern agriculture. The company’s scale and vertical integration allow it to optimize supply chains and maintain cost advantages in volatile commodity markets. Nutrien competes with other major fertilizer producers like Mosaic and Yara but distinguishes itself through its extensive retail footprint and ability to deliver end-to-end solutions. Its market position is further strengthened by long-term trends favoring sustainable agriculture and food security, positioning Nutrien as a key player in supporting global crop productivity.

Revenue Profitability And Efficiency

Nutrien reported revenue of $25.0 billion for FY 2024, with net income of $674 million, reflecting pressures from fluctuating fertilizer prices. Diluted EPS stood at $1.36, while operating cash flow was robust at $3.5 billion, indicating strong cash generation despite margin compression. Capital expenditures totaled $2.2 billion, underscoring ongoing investments in production capacity and retail expansion. The company’s ability to maintain cash flow amid cyclical downturns highlights operational resilience.

Earnings Power And Capital Efficiency

Nutrien’s earnings power is tied to its ability to leverage integrated operations across fertilizer production and retail. While net income margins were subdued in FY 2024, the company’s capital efficiency is evident in its disciplined capex allocation and ability to generate substantial operating cash flow. The retail segment provides stability, offsetting volatility in commodity-driven earnings. Nutrien’s focus on cost control and asset optimization supports long-term returns on invested capital.

Balance Sheet And Financial Health

Nutrien’s balance sheet shows $853 million in cash and equivalents against total debt of $12.8 billion, reflecting a leveraged but manageable position. The company’s debt levels are typical for capital-intensive industries, and its strong cash flow generation provides flexibility for debt servicing. Liquidity remains adequate, supported by undrawn credit facilities and consistent operational cash inflows.

Growth Trends And Dividend Policy

Nutrien’s growth is driven by global demand for fertilizers, though near-term performance is cyclical. The company has prioritized shareholder returns, with a dividend of $2.165 per share in FY 2024. Strategic investments in retail and technology aim to capture long-term growth in precision agriculture, while disciplined capital allocation balances growth with shareholder distributions.

Valuation And Market Expectations

Nutrien’s valuation reflects its cyclical earnings profile and exposure to commodity prices. The market appears to price in a recovery in fertilizer demand, though near-term headwinds persist. Investors likely weigh the company’s strong cash flow generation and retail diversification against volatility in nutrient pricing, resulting in a balanced risk-reward assessment.

Strategic Advantages And Outlook

Nutrien’s integrated model and retail scale provide strategic advantages in a fragmented industry. The company is well-positioned to benefit from rising global food demand and sustainable farming trends. Near-term challenges include price volatility and input cost inflation, but long-term fundamentals remain favorable. Nutrien’s focus on efficiency and innovation supports its outlook as a leader in agricultural solutions.

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