MOS
Mosaic Co
Price:  
37.27 
USD
Volume:  
3,075,317.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Mosaic Intrinsic Value

23.60 %
Upside

What is the intrinsic value of Mosaic?

As of 2025-07-05, the Intrinsic Value of Mosaic Co (MOS) is 46.08 USD. This Mosaic valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37.27 USD, the upside of Mosaic Co is 23.60%.

The range of the Intrinsic Value is 36.30 - 61.18 USD

Is Mosaic undervalued or overvalued?

Based on its market price of 37.27 USD and our intrinsic valuation, Mosaic Co (MOS) is undervalued by 23.60%.

37.27 USD
Stock Price
46.08 USD
Intrinsic Value
Intrinsic Value Details

Mosaic Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 36.30 - 61.18 46.08 23.6%
DCF (Growth 10y) 44.39 - 71.21 54.98 47.5%
DCF (EBITDA 5y) 41.18 - 47.04 45.04 20.9%
DCF (EBITDA 10y) 47.59 - 56.66 52.82 41.7%
Fair Value 28.99 - 28.99 28.99 -22.23%
P/E 16.69 - 28.15 20.98 -43.7%
EV/EBITDA 26.51 - 42.83 33.11 -11.2%
EPV 47.15 - 61.64 54.39 45.9%
DDM - Stable 9.60 - 19.36 14.48 -61.1%
DDM - Multi 25.39 - 39.13 30.75 -17.5%

Mosaic Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 11,823.16
Beta 1.15
Outstanding shares (mil) 317.23
Enterprise Value (mil) 16,161.56
Market risk premium 4.60%
Cost of Equity 7.92%
Cost of Debt 4.83%
WACC 6.63%