As of 2024-12-14, the Intrinsic Value of Mosaic Co (MOS) is
36.56 USD. This Mosaic valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 26.79 USD, the upside of Mosaic Co is
36.50%.
The range of the Intrinsic Value is 26.08 - 56.14 USD
36.56 USD
Intrinsic Value
Mosaic Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
26.08 - 56.14 |
36.56 |
36.5% |
| DCF (Growth 10y) |
28.12 - 57.73 |
38.48 |
43.6% |
| DCF (EBITDA 5y) |
39.49 - 45.57 |
42.56 |
58.9% |
| DCF (EBITDA 10y) |
40.53 - 50.33 |
45.29 |
69.1% |
| Fair Value |
7.59 - 7.59 |
7.59 |
-71.66% |
| P/E |
16.85 - 43.00 |
24.82 |
-7.4% |
| EV/EBITDA |
30.70 - 44.01 |
36.51 |
36.3% |
| EPV |
80.32 - 115.71 |
98.02 |
265.9% |
| DDM - Stable |
11.18 - 27.14 |
19.16 |
-28.5% |
| DDM - Multi |
30.78 - 56.30 |
39.62 |
47.9% |
Mosaic Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,509.84 |
| Beta |
0.53 |
| Outstanding shares (mil) |
317.65 |
| Enterprise Value (mil) |
12,272.64 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.59% |
| Cost of Debt |
4.88% |
| WACC |
5.67% |