As of 2024-07-27, the Intrinsic Value of Mosaic Co (MOS) is
54.98 USD. This Mosaic valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 29.57 USD, the upside of Mosaic Co is
%.
The range of the Intrinsic Value is 37.50 - 95.32 USD
54.98 USD
Intrinsic Value
Mosaic Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
37.50 - 95.32 |
54.98 |
85.9% |
| DCF (Growth 10y) |
43.61 - 101.10 |
61.16 |
106.8% |
| DCF (EBITDA 5y) |
46.33 - 64.80 |
55.44 |
87.5% |
| DCF (EBITDA 10y) |
50.52 - 73.04 |
61.17 |
106.9% |
| Fair Value |
15.67 - 15.67 |
15.67 |
-47.00% |
| P/E |
29.19 - 42.29 |
33.82 |
14.4% |
| EV/EBITDA |
28.19 - 55.55 |
43.96 |
48.7% |
| EPV |
58.27 - 83.62 |
70.95 |
139.9% |
| DDM - Stable |
18.47 - 50.54 |
34.51 |
16.7% |
| DDM - Multi |
33.74 - 70.57 |
45.53 |
54.0% |
Mosaic Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,503.50 |
| Beta |
0.49 |
| Outstanding shares (mil) |
321.39 |
| Enterprise Value (mil) |
13,720.90 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.72% |
| Cost of Debt |
4.93% |
| WACC |
7.30% |