investorscraft@gmail.com

Intrinsic ValueRio Tinto Group (RIO.SW)

Previous CloseCHF69.45
Intrinsic Value
Upside potential
Previous Close
CHF69.45

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

Rio Tinto Group is a global leader in the mining and processing of mineral resources, operating across diversified commodities including aluminum, copper, iron ore, lithium, and diamonds. The company’s vertically integrated operations span exploration, extraction, refining, and smelting, supported by a network of mines, mills, and research facilities. Its scale and technological investments position it as a low-cost producer, critical in cyclical commodity markets. Rio Tinto’s market dominance is reinforced by long-term contracts and strategic partnerships, ensuring stable demand from industrial and infrastructure sectors. The company’s focus on sustainable mining practices and decarbonization aligns with evolving regulatory and investor expectations, enhancing its competitive edge. Its geographic diversification mitigates regional risks, while its strong balance sheet allows for opportunistic expansions in high-growth segments like lithium and copper, driven by the global energy transition.

Revenue Profitability And Efficiency

In FY 2023, Rio Tinto reported revenue of $54.04 billion, with net income of $10.06 billion, reflecting robust pricing for key commodities like iron ore and copper. The company’s operating cash flow of $15.16 billion underscores efficient cost management, though capital expenditures of $7.09 billion indicate ongoing investments in capacity and sustainability initiatives. Diluted EPS of $6.16 highlights strong earnings power.

Earnings Power And Capital Efficiency

Rio Tinto’s earnings are driven by high-margin iron ore operations, complemented by contributions from aluminum and copper segments. The company’s capital efficiency is evident in its ability to generate substantial free cash flow, which supports shareholder returns and debt reduction. Its disciplined investment approach prioritizes projects with long-term value creation, balancing growth and profitability.

Balance Sheet And Financial Health

Rio Tinto maintains a solid financial position, with $8.7 billion in cash and equivalents and total debt of $14.35 billion, yielding a manageable leverage ratio. The company’s strong liquidity profile and investment-grade credit rating provide flexibility to navigate commodity price volatility and fund strategic initiatives without compromising financial stability.

Growth Trends And Dividend Policy

Rio Tinto’s growth is tied to global demand for metals critical to decarbonization, such as copper and lithium. The company’s dividend policy remains shareholder-friendly, with a dividend per share of $3.77 in FY 2023, reflecting its commitment to returning excess cash. Future payouts will likely hinge on commodity prices and capital allocation priorities.

Valuation And Market Expectations

With a market cap of approximately $99.99 billion and a beta of 0.65, Rio Tinto is viewed as a relatively stable investment within the volatile materials sector. The market prices in steady cash flows from its core iron ore business, while growth prospects in energy transition metals could drive re-rating if execution risks are mitigated.

Strategic Advantages And Outlook

Rio Tinto’s competitive advantages include its low-cost asset base, technological leadership, and ESG-focused strategy. The outlook remains positive, supported by secular demand trends in infrastructure and clean energy. However, geopolitical risks and operational challenges in new projects could pose headwinds. The company’s focus on innovation and sustainability positions it well for long-term value creation.

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