
Mosaic Co
NYSE:MOS

Intrinsic Value
The intrinsic value of one
MOS
stock under the Base Case scenario is
24.47
USD.
Compared to the current market price of 27.27 USD,
Mosaic Co
is
Overvalued by 10%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Mosaic Co
Fundamental Analysis


Revenue & Expenses Breakdown
Mosaic Co
Balance Sheet Decomposition
Mosaic Co
Current Assets | 4.5B |
Cash & Short-Term Investments | 272.8m |
Receivables | 1.3B |
Other Current Assets | 2.9B |
Non-Current Assets | 18.4B |
Long-Term Investments | 2.2B |
PP&E | 13.6B |
Intangibles | 1.1B |
Other Non-Current Assets | 1.5B |
Free Cash Flow Analysis
Mosaic Co
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Mosaic Co
Revenue
|
11.1B
USD
|
Cost of Revenue
|
-9.6B
USD
|
Gross Profit
|
1.5B
USD
|
Operating Expenses
|
-772.4m
USD
|
Operating Income
|
739.5m
USD
|
Other Expenses
|
-564.6m
USD
|
Net Income
|
174.9m
USD
|
MOS Profitability Score
Profitability Due Diligence
Mosaic Co's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Score
Mosaic Co's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
MOS Solvency Score
Solvency Due Diligence
Mosaic Co's solvency score is 41/100. The higher the solvency score, the more solvent the company is.

Score
Mosaic Co's solvency score is 41/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MOS Price Targets Summary
Mosaic Co
According to Wall Street analysts, the average 1-year price target for
MOS
is 33.11 USD
with a low forecast of 25.25 USD and a high forecast of 46.2 USD.
Dividends
Current shareholder yield for MOS 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
MOS
stock under the Base Case scenario is
24.47
USD.
Compared to the current market price of 27.27 USD,
Mosaic Co
is
Overvalued by 10%.