investorscraft@gmail.com

Intrinsic ValueNutrien Ltd. (NTR.TO)

Previous Close$78.88
Intrinsic Value
Upside potential
Previous Close
$78.88

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 agricultural inputs, operating across the crop nutrient and agri-retail value chains. The company’s vertically integrated model spans potash, nitrogen, and phosphate production, alongside a vast distribution network of approximately 2,000 retail locations. Nutrien serves growers in key agricultural markets, including North America, South America, and Australia, offering a comprehensive suite of products such as fertilizers, seeds, crop protection solutions, and financial services. Its dual focus on production and retail enables it to capture margin opportunities across the supply chain while mitigating commodity price volatility. As the world’s largest potash producer and a top-tier nitrogen manufacturer, Nutrien benefits from economies of scale and strategic asset positioning. The company’s retail segment provides localized expertise, fostering long-term customer relationships and recurring revenue streams. Nutrien’s market leadership is reinforced by its ability to adapt to evolving agricultural trends, including precision farming and sustainable practices, positioning it as a critical enabler of global food security.

Revenue Profitability And Efficiency

Nutrien reported revenue of CAD 25.97 billion for the fiscal year, with net income of CAD 674 million, reflecting margin pressures from fluctuating commodity prices and input costs. The company generated CAD 3.54 billion in operating cash flow, demonstrating robust cash conversion despite cyclical headwinds. Capital expenditures of CAD 2.15 billion highlight ongoing investments in production capacity and retail expansion, aligning with long-term growth objectives.

Earnings Power And Capital Efficiency

Diluted EPS stood at CAD 1.36, underscoring the impact of volatile fertilizer markets on profitability. Nutrien’s capital efficiency is supported by its integrated model, which balances high-margin retail operations with scalable production assets. The company’s ability to optimize its product mix and cost structure remains critical to sustaining earnings power amid macroeconomic uncertainties.

Balance Sheet And Financial Health

Nutrien maintains a solid liquidity position with CAD 853 million in cash and equivalents, though total debt of CAD 12.81 billion reflects leverage from strategic acquisitions and capex. The balance sheet remains manageable, supported by strong cash flow generation and disciplined capital allocation. The company’s financial health is further reinforced by its investment-grade credit profile and access to diversified funding sources.

Growth Trends And Dividend Policy

Nutrien’s growth is tied to global agricultural demand, with long-term tailwinds from population growth and crop intensity trends. The company has consistently returned capital to shareholders, offering a dividend yield of approximately 3.0% (CAD 3.03 per share). While dividend sustainability is supported by cash flow resilience, payout ratios remain flexible to accommodate cyclical downturns and reinvestment needs.

Valuation And Market Expectations

With a market capitalization of CAD 40.0 billion and a beta of 1.18, Nutrien is priced as a cyclical play with moderate volatility. Investors appear to balance near-term commodity risks against the company’s strategic advantages, including its scale, diversification, and exposure to secular agricultural demand. Valuation multiples reflect cautious optimism around margin recovery and retail segment stability.

Strategic Advantages And Outlook

Nutrien’s competitive edge lies in its integrated business model, global footprint, and leadership in sustainable agriculture. The company is well-positioned to capitalize on rising food demand and precision farming adoption, though near-term performance may hinge on fertilizer price trends and weather-related demand variability. Strategic initiatives, including cost optimization and retail digitization, should bolster resilience in evolving market conditions.

Sources

Company filings, Bloomberg

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