The Discounted Cash Flow (DCF) valuation of Mosaic Co (MOS) is 54.98 USD. With the latest stock price at 29.57 USD, the upside of Mosaic Co based on DCF is 85.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.4% | 7.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 37.50 - 95.32 | 54.98 |
| Upside | 26.8% - 222.3% | 85.9% |