MOS
Mosaic Co
Price:  
30.61 
USD
Volume:  
2,374,951.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Mosaic Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Mosaic Co (MOS) is 54.23 USD. This Mosaic valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.61 USD, the upside of Mosaic Co is %.

The range of the Intrinsic Value is 37.15 - 93.09 USD

30.61 USD
Stock Price
54.23 USD
Intrinsic Value
Intrinsic Value Details

Mosaic Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 37.15 - 93.09 54.23 77.1%
DCF (Growth 10y) 43.20 - 98.76 60.32 97.1%
DCF (EBITDA 5y) 50.11 - 64.45 56.60 84.9%
DCF (EBITDA 10y) 53.43 - 72.48 61.96 102.4%
Fair Value 15.67 - 15.67 15.67 -48.80%
P/E 28.32 - 45.63 35.28 15.3%
EV/EBITDA 31.82 - 57.47 44.91 46.7%
EPV 57.82 - 82.57 70.19 129.3%
DDM - Stable 18.44 - 49.85 34.14 11.5%
DDM - Multi 33.66 - 69.56 45.25 47.8%

Mosaic Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,837.75
Beta 0.57
Outstanding shares (mil) 321.39
Enterprise Value (mil) 14,055.15
Market risk premium 4.60%
Cost of Equity 8.76%
Cost of Debt 4.93%
WACC 7.36%