The Mosaic Company (MOS) DCF Valuation

L'évaluation DCF de la Mosaic Company (MOS)

US | Basic Materials | Agricultural Inputs | NYSE
The Mosaic Company (MOS) DCF Valuation
  • Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • Aucune Expertise N'Est Requise; Facile À Suivre

The Mosaic Company (MOS) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL: $121 $71

Simplifiez l'évaluation de la société Mosaic (MOS) avec cette calculatrice DCF personnalisable! Doté de Real the Mosaic Company (MOS) Financials and Adjustable Prévision des intrants, vous pouvez tester les scénarios et découvrir la juste valeur de la Mosaic Company (MOS) en minutes.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019
AY2
2020
AY3
2021
AY4
2022
AY5
2023
FY1
2024
FY2
2025
FY3
2026
FY4
2027
FY5
2028
Revenue 8,906.3 8,681.7 12,357.4 19,125.2 13,696.1 15,962.8 18,604.6 21,683.7 25,272.4 29,455.0
Revenue Growth, % 0.00 -2.52 42.34 54.77 -28.39 16.55 16.55 16.55 16.55 16.55
EBITDA -92.3 412.9 3,303.9 4,785.3 2,571.6 2,370.5 2,762.8 3,220.0 3,752.9 4,374.1
EBITDA, % -1.04 4.76 26.74 25.02 18.78 14.85 14.85 14.85 14.85 14.85
Depreciation 945.1 915.6 884.8 1,188.5 1,056.7 1,348.9 1,572.1 1,832.3 2,135.5 2,488.9
Depreciation, % 10.61 10.55 7.16 6.21 7.72 8.45 8.45 8.45 8.45 8.45
EBIT -1,037.4 -502.7 2,419.1 3,596.8 1,514.9 1,021.6 1,190.7 1,387.8 1,617.4 1,885.1
EBIT, % -11.65 -5.79 19.58 18.81 11.06 6.40 6.40 6.40 6.40 6.40
Total Cash 519.1 574.0 769.5 735.4 348.8 0.0 0.0 0.0 0.0 0.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 645.8 732.1 1,344.2 1,491.5 1,538.5
Account Receivables, % 7.25 8.43 10.88 7.80 11.23
Inventories 2,076.4 1,739.2 2,741.4 3,543.1 2,523.2 3,272.4 3,814.0 4,445.2 5,180.8 6,038.3
Inventories, % 23.31 20.03 22.18 18.53 18.42 20.50 20.50 20.50 20.50 20.50
Accounts Payable 1,421.0 1,409.1 2,004.4 2,043.7 1,566.8 2,252.4 2,625.1 3,059.6 3,565.9 4,156.1
Accounts Payable, % 15.95 16.23 16.22 10.69 11.44 14.11 14.11 14.11 14.11 14.11
Capital Expenditure -1,272.2 -1,170.6 -1,288.6 -1,247.3 -1,402.4 -1,754.3 -2,044.7 -2,383.0 -2,777.4 -3,237.1
Capital Expenditure, % -14.28 -13.48 -10.43 -6.52 -10.24 -10.99 -10.99 -10.99 -10.99 -10.99
Tax Rate, % 17.89 -268.21 26.71 22.83 12.14 -37.73 -37.73 -37.73 -37.73 -37.73
EBITAT -851.8 -1,851.0 1,773.0 2,775.8 1,331.0 1,407.1 1,639.9 1,911.4 2,227.7 2,596.4
Depreciation 945.1 915.6 884.8 1,188.5 1,056.7 1,348.9 1,572.1 1,832.3 2,135.5 2,488.9
Changes in Account Receivables 82.7 -240.9 -280.8 -327.3 -381.5
Changes in Inventories -749.2 -541.6 -631.2 -735.6 -857.5
Changes in Accounts Payable 685.6 372.7 434.5 506.3 590.2
Capital Expenditure -1,272.2 -1,170.6 -1,288.6 -1,247.3 -1,402.4 -1,754.3 -2,044.7 -2,383.0 -2,777.4 -3,237.1
UFCF -2,480.1 -1,867.0 350.2 1,807.3 1,481.3 1,020.7 757.6 883.1 1,029.1 1,199.4
WACC, % 8.61 8.87 8.48 8.54 8.69 8.64 8.64 8.64 8.64 8.64
PV UFCF 939.5 641.9 688.7 738.8 792.6
SUM PV UFCF 3,801.4
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 1,205.4
Terminal Value 14,808.3
Present Terminal Value 9,784.9
Enterprise Value 13,586.3
Net Debt 3,646.0
Equity Value 9,940.3
Diluted Shares Outstanding, MM 333.0
Equity Value Per Share 29.85

What You Will Get

  • Real Mosaic Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for The Mosaic Company (MOS).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to The Mosaic Company (MOS).
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on The Mosaic Company’s (MOS) fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for The Mosaic Company (MOS).
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for The Mosaic Company (MOS).

Key Features

  • Comprehensive Data: The Mosaic Company’s historical financial statements and pre-filled forecasts.
  • Customizable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Results: Observe The Mosaic Company’s intrinsic value recalculating instantly.
  • Intuitive Visual Outputs: Dashboard charts present valuation results and essential metrics clearly.
  • Designed for Precision: A professional-grade tool for analysts, investors, and finance professionals.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Mosaic Company's (MOS) preloaded data.
  • 2. Adjust Key Inputs: Modify essential parameters such as growth rates, WACC, and capital expenditures.
  • 3. Instant Results: The DCF model automatically calculates the intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Evaluate various forecasts to understand different valuation possibilities.
  • 5. Present with Assurance: Share professional valuation insights to bolster your decision-making process.

Why Choose The Mosaic Company (MOS)?

  • Proven Track Record: Established leader in the agriculture industry with a history of success.
  • Innovative Solutions: Cutting-edge products that enhance crop yield and sustainability.
  • Global Reach: Operations and partnerships that span across multiple continents.
  • Expert Support: Access to knowledgeable professionals dedicated to customer success.
  • Commitment to Sustainability: Focused on environmentally responsible practices and products.

Who Should Use This Product?

  • Finance Students: Explore valuation methodologies and practice with real-world data specific to The Mosaic Company (MOS).
  • Academics: Integrate advanced financial models into your studies or research focused on The Mosaic Company (MOS).
  • Investors: Evaluate your investment strategies and assess valuation results for The Mosaic Company (MOS) stock.
  • Analysts: Enhance your analysis process with a ready-to-use, adaptable DCF model tailored for The Mosaic Company (MOS).
  • Small Business Owners: Understand the analytical approaches used for large public entities like The Mosaic Company (MOS).

What the Template Contains

  • Pre-Filled DCF Model: The Mosaic Company’s (MOS) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital specific to The Mosaic Company (MOS).
  • Financial Ratios: Evaluate The Mosaic Company’s (MOS) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios for The Mosaic Company (MOS).
  • Financial Statements: Annual and quarterly reports to support detailed analysis of The Mosaic Company (MOS).
  • Interactive Dashboard: Easily visualize key valuation metrics and results for The Mosaic Company (MOS).


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.