
Fortescue Metals Group Ltd
ASX:FMG

Intrinsic Value
The intrinsic value of one
FMG
stock under the Base Case scenario is
18.15
AUD.
Compared to the current market price of 15.09 AUD,
Fortescue Metals Group Ltd
is
Undervalued by 17%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Fortescue Metals Group Ltd
Fundamental Analysis

Fortescue’s heavy reliance on Chinese iron ore demand exposes it to significant commodity price and export volume risks if China’s steel market slows or shifts sourcing to alternative suppliers like Vale.
Fortescue’s position as one of the world’s lowest-cost iron ore producers provides a durable competitive advantage, enabling the company to maintain healthy margins even in volatile pricing environments.

Revenue & Expenses Breakdown
Fortescue Metals Group Ltd
Balance Sheet Decomposition
Fortescue Metals Group Ltd
Current Assets | 5.9B |
Cash & Short-Term Investments | 3.4B |
Receivables | 697m |
Other Current Assets | 1.8B |
Non-Current Assets | 23.3B |
Long-Term Investments | 375m |
PP&E | 21.9B |
Intangibles | 387m |
Other Non-Current Assets | 637m |
Free Cash Flow Analysis
Fortescue Metals Group Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Fortescue Metals Group Ltd
Revenue
|
16.3B
USD
|
Cost of Revenue
|
-9.2B
USD
|
Gross Profit
|
7.2B
USD
|
Operating Expenses
|
-1.1B
USD
|
Operating Income
|
6B
USD
|
Other Expenses
|
-2.1B
USD
|
Net Income
|
3.9B
USD
|
FMG Profitability Score
Profitability Due Diligence
Fortescue Metals Group Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Score
Fortescue Metals Group Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
FMG Solvency Score
Solvency Due Diligence
Fortescue Metals Group Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Score
Fortescue Metals Group Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
FMG Price Targets Summary
Fortescue Metals Group Ltd
According to Wall Street analysts, the average 1-year price target for
FMG
is 18.42 AUD
with a low forecast of 15.15 AUD and a high forecast of 22.05 AUD.
Dividends
Current shareholder yield for FMG is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
FMG
stock under the Base Case scenario is
18.15
AUD.
Compared to the current market price of 15.09 AUD,
Fortescue Metals Group Ltd
is
Undervalued by 17%.