investorscraft@gmail.com

Intrinsic ValueRio Tinto Group (RIOP.SW)

Previous CloseCHF58.06
Intrinsic Value
Upside potential
Previous Close
CHF58.06

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 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 in key markets, ensuring resilience against commodity price volatility. Rio Tinto’s strategic focus on high-demand materials like lithium and copper aligns with global decarbonization trends, reinforcing its long-term relevance. The firm maintains a strong competitive edge through operational efficiency, long-life assets, and strategic partnerships, securing its position as a top-tier mining conglomerate. Its market leadership is further bolstered by a disciplined capital allocation strategy and a commitment to sustainable mining practices, which enhance stakeholder confidence and regulatory compliance.

Revenue Profitability And Efficiency

Rio Tinto reported revenue of $54.04 billion in FY 2023, with net income of $10.06 billion, reflecting robust pricing for key commodities like iron ore and copper. The company’s diluted EPS stood at $6.16, supported by disciplined cost management and operational efficiency. Operating cash flow of $15.16 billion underscores its ability to generate liquidity, while capital expenditures of $7.09 billion highlight ongoing investments in growth and sustainability initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its strong net income margin of approximately 18.6%, driven by high-margin iron ore operations and cost optimization. Rio Tinto’s capital efficiency is demonstrated by its ability to fund significant capex ($7.09 billion) while maintaining healthy cash reserves ($9.67 billion), ensuring flexibility for future growth and shareholder returns.

Balance Sheet And Financial Health

Rio Tinto maintains a solid balance sheet with $9.67 billion in cash and equivalents and total debt of $14.35 billion, resulting in a manageable leverage profile. The company’s financial health is further supported by strong operating cash flow, which provides ample coverage for debt obligations and dividend payments, ensuring stability even in cyclical downturns.

Growth Trends And Dividend Policy

Rio Tinto’s growth is underpinned by strategic investments in commodities critical to the energy transition, such as lithium and copper. The company’s dividend policy remains shareholder-friendly, with a dividend per share of $3.83 in FY 2023, reflecting its commitment to returning capital while balancing reinvestment needs for long-term growth.

Valuation And Market Expectations

With a market capitalization of approximately $100.2 billion and a beta of 0.65, Rio Tinto is viewed as a relatively stable investment within the volatile mining sector. The market expects sustained demand for its commodities, particularly those tied to renewable energy and infrastructure, though valuation multiples may reflect cyclical risks inherent to the industry.

Strategic Advantages And Outlook

Rio Tinto’s strategic advantages include its low-cost production base, diversified commodity portfolio, and leadership in sustainable mining practices. The outlook remains positive, driven by global decarbonization trends and disciplined capital allocation, though geopolitical and commodity price risks warrant monitoring. The company is well-positioned to capitalize on long-term structural demand shifts in the materials sector.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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