Valuation The Mosaic Company

Equities

Market Closed - Nyse Other stock markets 04:00:02 2026-05-15 pm EDT			After hours 07:11:33 pm
21.76 ^USD	-4.06%		22.14	+1.75%

May. 13	Wells Fargo Cuts Mosaic Price Target to $22 From $25	MT
May. 13	Mosaic Shares Rise After RBC Upgrade	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	14,889	14,937	11,678	7,808	7,646	7,209	-	-
Change	-	0.32%	-21.82%	-33.14%	-2.07%	-5.72%	-	-
Enterprise Value (EV) ¹	18,401	17,824	15,091	11,760	12,423	12,129	11,874	11,830
Change	-	-3.14%	-15.33%	-22.07%	5.64%	-2.37%	-2.1%	-0.37%
P/E ratio	9.2x	4.36x	10.2x	44.7x	14.2x	-45.3x	11.8x	10.3x
PBR	1.44x	1.42x	0.94x	0.68x	0.63x	0.61x	0.58x	0.56x
PEG	-	0x	-0.2x	-0.5x	0x	0x	-0x	0.7x
Capitalization / Revenue	1.2x	0.78x	0.85x	0.7x	0.63x	0.56x	0.56x	0.57x
EV / Revenue	1.49x	0.93x	1.1x	1.06x	1.03x	0.94x	0.92x	0.93x
EV / EBITDA	5.13x	2.87x	5.47x	5.34x	5.13x	7.19x	5.3x	5.25x
EV / EBIT	6.71x	3.39x	8.54x	10.3x	9.27x	25.4x	10.2x	10x
EV / FCF	20.5x	6.63x	15x	248x	-23.2x	42.8x	14.9x	20.5x
FCF Yield	4.88%	15.1%	6.66%	0.4%	-4.3%	2.34%	6.72%	4.87%
Dividend per Share ²	0.275	0.6	1.05	0.85	-	0.8811	0.8993	0.9055
Rate of return	0.7%	1.37%	2.94%	3.46%	-	3.88%	3.97%	3.99%
EPS ²	4.27	10.06	3.5	0.55	1.7	-0.5005	1.927	2.21
Distribution rate	6.44%	5.96%	30%	155%	-	-176%	46.7%	41%
Net sales ¹	12,357	19,125	13,696	11,123	12,052	12,855	12,858	12,666
EBITDA ¹	3,585	6,216	2,761	2,202	2,421	1,687	2,241	2,251
EBIT ¹	2,742	5,256	1,768	1,144	1,340	477.5	1,163	1,181
Net income ¹	1,631	3,583	1,165	174.9	540.7	-159.3	616.7	675.2
Net Debt ¹	3,512	2,887	3,413	3,952	4,777	4,920	4,665	4,622
Reference price ²	39.29	43.87	35.73	24.58	24.09	22.68	22.68	22.68
Nbr of stocks (in thousands)	378,955	340,481	326,835	317,645	317,408	317,847	-	-
Announcement Date	2/22/22	2/22/23	2/21/24	2/27/25	2/24/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
THE MOSAIC COMPANY	-45.32x	0.94x	7.19x	3.9%	7.21B
QINGHAI SALT LAKE INDUSTRY CO.,LTD	15.16x	5.57x	8.91x	2.66%	27.16B
CF INDUSTRIES HOLDINGS, INC.	6.8x	2.5x	4.68x	1.66%	18.89B
SABIC AGRI-NUTRIENTS COMPANY	12.71x	4.11x	8.81x	5.39%	18.18B
YARA INTERNATIONAL ASA	7.74x	0.9x	4.35x	5.88%	14.51B
FERTIGLOBE PLC	12.32x	2.5x	6.13x	6.02%	7.42B
ASIA-POTASH INTERNATIONAL INVESTMENT (GUANGZHOU)CO.,LTD.	13.88x	5.14x	9.61x	0.76%	6.82B
COROMANDEL INTERNATIONAL LIMITED	25.27x	1.68x	16.04x	0.66%	5.74B
Average	6.07x	2.92x	8.22x	3.36%	13.24B
Weighted average by Cap.	8.38x	3.36x	7.63x	3.48%