investorscraft@gmail.com

Intrinsic ValueRio Tinto Group (RIO1.DE)

Previous Close77.74
Intrinsic Value
Upside potential
Previous Close
77.74

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 industrial materials, operating across a diversified portfolio that includes 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 revenue model is driven by commodity prices, long-term supply contracts, and strategic partnerships with industrial buyers, positioning it as a critical supplier to sectors like construction, automotive, and renewable energy. Rio Tinto maintains a competitive edge through operational scale, technological innovation in sustainable mining, and a strong foothold in key markets such as Australia, North America, and Mongolia. The company’s focus on high-margin commodities like iron ore and copper, coupled with cost discipline, reinforces its resilience in cyclical markets. As a low-cost producer with tier-one assets, Rio Tinto is well-placed to capitalize on global demand for materials essential to infrastructure and energy transition.

Revenue Profitability And Efficiency

Rio Tinto reported revenue of €53.7 billion in its latest fiscal year, with net income of €11.6 billion, reflecting robust pricing for iron ore and copper. The company’s diluted EPS of €7.07 underscores efficient operations, while operating cash flow of €15.6 billion highlights strong cash generation. Capital expenditures of €9.6 billion indicate sustained investment in production capacity and decarbonization initiatives.

Earnings Power And Capital Efficiency

The group’s earnings power is anchored in high-margin commodities, with iron ore contributing significantly to profitability. Rio Tinto’s capital efficiency is evident in its ability to generate substantial free cash flow, enabling disciplined shareholder returns and reinvestment in growth projects. The company’s focus on operational excellence and cost control supports stable margins despite commodity price volatility.

Balance Sheet And Financial Health

Rio Tinto maintains a solid balance sheet with €6.8 billion in cash and equivalents and total debt of €13.9 billion, reflecting prudent leverage. The company’s strong liquidity position and investment-grade credit rating provide flexibility to navigate market cycles and fund strategic initiatives, including sustainability-linked projects.

Growth Trends And Dividend Policy

Growth is driven by demand for metals critical to decarbonization, with lithium and copper projects in development. Rio Tinto’s dividend policy is shareholder-friendly, with a payout of €3.33 per share in the last fiscal year, supported by consistent cash flow generation and a commitment to returning excess capital.

Valuation And Market Expectations

With a market cap of €93 billion and a beta of 0.69, Rio Tinto is viewed as a relatively stable play in the materials sector. Investors appear to price in steady demand for commodities, though valuation multiples reflect cyclical risks and long-term ESG considerations.

Strategic Advantages And Outlook

Rio Tinto’s strategic advantages include its tier-one asset base, cost leadership, and progress in sustainable mining. The outlook remains positive, with demand for critical minerals expected to grow, though geopolitical and regulatory risks warrant monitoring. The company’s focus on innovation and partnerships positions it to lead in the energy transition.

Sources

Company filings, market data

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