Valuation The Mosaic Company

Equities

Market Closed - Nyse Other stock markets 21:00:02 06/03/2026 GMT			5-day change	1st Jan Change
26.31 ^USD	+0.11%		-5.50%	+9.22%

03-05	Mosaic Keeps Quarterly Dividend at $0.22 a Share, Payable June 2 to Holders of Record May 21	MT
03-04	The Mosaic Company announces Quarterly dividend, payable on June 02, 2026	CI

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	8,354	-	-
Change	-	0.32%	-21.82%	-33.14%	-2.07%	9.25%	-	-
Enterprise Value (EV) ¹	18,401	17,824	15,091	11,760	12,423	13,001	12,680	13,163
Change	-	-3.14%	-15.33%	-22.07%	5.64%	4.65%	-2.47%	3.81%
P/E ratio	9.2x	4.36x	10.2x	44.7x	14.2x	17.5x	11.2x	9.52x
PBR	1.44x	1.42x	0.94x	0.68x	0.63x	0.66x	0.63x	0.61x
PEG	-	0x	-0.2x	-0.5x	0x	-1.5x	0.2x	0.5x
Capitalization / Revenue	1.2x	0.78x	0.85x	0.7x	0.63x	0.67x	0.67x	0.66x
EV / Revenue	1.49x	0.93x	1.1x	1.06x	1.03x	1.04x	1.02x	1.04x
EV / EBITDA	5.13x	2.87x	5.47x	5.34x	5.13x	6.17x	5.25x	5.76x
EV / EBIT	6.71x	3.39x	8.54x	10.3x	9.27x	14.1x	10.2x	10.8x
EV / FCF	20.5x	6.63x	15x	248x	-23.2x	17.8x	16x	22.8x
FCF Yield	4.88%	15.1%	6.66%	0.4%	-4.3%	5.61%	6.23%	4.39%
Dividend per Share ²	0.275	0.6	1.05	0.85	-	0.8864	0.905	0.8884
Rate of return	0.7%	1.37%	2.94%	3.46%	-	3.37%	3.44%	3.38%
EPS ²	4.27	10.06	3.5	0.55	1.7	1.503	2.345	2.763
Distribution rate	6.44%	5.96%	30%	155%	-	59%	38.6%	32.2%
Net sales ¹	12,357	19,125	13,696	11,123	12,052	12,539	12,424	12,605
EBITDA ¹	3,585	6,216	2,761	2,202	2,421	2,108	2,415	2,283
EBIT ¹	2,742	5,256	1,768	1,144	1,340	919.8	1,245	1,222
Net income ¹	1,631	3,583	1,165	174.9	540.7	477.7	762	856.3
Net Debt ¹	3,512	2,887	3,413	3,952	4,777	4,647	4,327	4,809
Reference price ²	39.29	43.87	35.73	24.58	24.09	26.31	26.31	26.31
Nbr of stocks (in thousands)	378,955	340,481	326,835	317,645	317,408	317,505	-	-
Announcement Date	22/02/22	22/02/23	21/02/24	27/02/25	24/02/26	-	-	-

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	17.51x	1.04x	6.17x	3.37%	8.35B
QINGHAI SALT LAKE INDUSTRY CO.,LTD	24.18x	9.96x	20.52x	-.--%	28.23B
CF INDUSTRIES HOLDINGS, INC.	13.37x	2.93x	7.55x	1.77%	17.79B
SABIC AGRI-NUTRIENTS COMPANY	15.63x	4.25x	10.77x	5.48%	16.86B
YARA INTERNATIONAL ASA	9.36x	1x	5.63x	3.65%	12.99B
ASIA-POTASH INTERNATIONAL INVESTMENT (GUANGZHOU)CO.,LTD.	31.72x	11.11x	19.26x	0.33%	8.48B
FERTIGLOBE PLC	17.42x	2.78x	7.8x	3.81%	6.53B
COROMANDEL INTERNATIONAL LIMITED	27.32x	1.83x	17.43x	0.6%	6.49B
Average	19.56x	4.36x	11.89x	2.38%	13.22B
Weighted average by Cap.	19.03x	5.21x	12.74x	2.18%