Nutrien Ltd. (NTR) Intrinsic Value & DCF Valuation
Agricultural Inputs · NYSE
Current Price
$75.27
Intrinsic Value
$69.94
-7.6% margin of safety
What Is Nutrien Ltd.'s Intrinsic Value?
As of 2026-08-21, the base-case DCF model estimates the intrinsic value of Nutrien Ltd. (NTR) at $69.94 per share, compared with a market price of $75.27, a margin of safety of -7.6%. The base case assumes 2.2% annual free cash flow growth and a 10.0% discount rate.
Across the sensitivity grid the estimate spans $55.78 to $86.34. Intrinsic value is an estimate built on assumptions, not a fact. A higher discount rate or slower growth pushes the estimate down, while stronger cash flow growth lifts it.
How the DCF works · Recalculate with your own assumptions · What is intrinsic value?
Is Nutrien Ltd. (NTR) Undervalued?
At $75.27, NTR trades about 7.6% above the base-case intrinsic value estimate, a modest premium. By this model the price sits within a normal band, though faster growth than assumed would change the picture.
COMPETITIVE MOAT
INVESTMENT RISKS
Base case
NTR base case valuation
Intrinsic Value
$69.94
Margin of safety
-7.6%
Expected annual return
-1.5%
Base case assumptions: 2.2% annual growth, 10.0% discount rate, 17.13x exit multiple, 5 year projection. Data as of 2026-08-21.
This base case uses default assumptions and is not financial advice. The intrinsic value changes significantly when the growth rate or discount rate changes. Open the calculator to set your own assumptions and see the full sensitivity range.
Customize the NTR valuation
Adjust the growth rate, discount rate, and exit multiple to see how the intrinsic value and margin of safety for Nutrien Ltd. respond.
Open DCF Calculator for NTRCompany Overview
Nutrien Ltd., a company established in 2017 and based in Saskatoon, Canada, functions as a principal supplier of essential agricultural resources and associated services. The firm furnishes vital crop inputs, including various fertilizer compounds like potash, nitrogen, phosphate, and sulfate, in addition to offering financial solutions to its clientele. Its operations involve the extensive distribution of crop-related products such as nutrients, protection agents, seeds, and general merchandise. This is facilitated through a vast network of nearly 2,000 retail establishments situated across the United States, Canada, South America, and Australia. Beyond its retail footprint, Nutrien also engages directly with agricultural producers, delivering personalized services through its numerous farm centers located throughout North America, South America, and Australia.
Financial Metrics — NTR Stock Valuation Data
Revenue/Share (TTM)
$58.81
FCF/Share (TTM)
$4.40
ROIC (TTM)
7.1%
ROE (TTM)
9.4%
P/FCF
17.1x
EV/EBITDA
7.6x
FCF Yield
5.84%
Debt/Equity
0.49x
Based on trailing twelve-month data, NTR shows a free cash flow per share of $4.40 and a ROIC of 7.1%, key inputs for stock valuation using the DCF method. The P/FCF ratio of 17.1x and FCF yield of 5.84% are important context metrics when evaluating NTR's stock valuation relative to peers.
Frequently Asked Questions
What is the intrinsic value of NTR?
Nutrien Ltd. currently generates $4.40 in free cash flow per share. At the current price of $75.27, a DCF model would discount these cash flows at an appropriate WACC and apply a terminal growth rate to arrive at an intrinsic value. The result depends heavily on your growth and discount rate assumptions — a 1% change in WACC typically shifts the fair value estimate by 10-15%. In MiniValuator the model uses a single discount rate that you can edit directly, 10% by default, rather than a computed WACC.
Is NTR undervalued?
NTR trades at a P/FCF ratio of 17.1x with a free cash flow yield of 5.84%. This P/FCF is in a moderate range. However, whether NTR is truly undervalued requires comparing the DCF intrinsic value to the current market price and evaluating whether the margin of safety is sufficient for your risk tolerance.
How do I value NTR stock using DCF?
To perform a DCF valuation on Nutrien Ltd.: (1) Start with the trailing free cash flow per share ($4.40) as the base, (2) project future FCF growth over 5-10 years based on Agricultural Inputs industry trends and company fundamentals, (3) apply a discount rate (WACC) reflecting NTR's risk profile — with a debt-to-equity of 0.49x, capital structure is an important factor, and (4) add a terminal value for cash flows beyond the projection period.
What is DCF valuation and how does it apply to NTR?
DCF (Discounted Cash Flow) estimates what a company is worth today based on its future cash generation. For Nutrien Ltd., this means projecting how much free cash flow the company will produce over the next 5-10 years, shaped by Agricultural Inputs trends, then discounting those amounts to today's dollars. NTR's ROIC of 7.1% means the company's return on invested capital sits below the level that typically clears its cost of capital.
How does WACC affect NTR stock valuation?
WACC (Weighted Average Cost of Capital) is the discount rate in a DCF model — it reflects the minimum return investors require. For NTR, with a debt-to-equity ratio of 0.49x, the capital structure directly influences WACC. A 1% increase in WACC typically reduces the intrinsic value by 10-15%. At an EV/EBITDA of 7.6x, the market's implied discount rate can be reverse-engineered for comparison. In MiniValuator you set this discount rate yourself as a single editable number, 10% by default, instead of computing a formal WACC.
Learn More
- See NTR PE Valuation → — Earnings-based stock valuation using PE ratio analysis
- DCF Methodology — Step-by-step guide to discounted cash flow analysis
- PE Methodology — Guide to PE ratio stock valuation
- WACC — Understanding the discount rate used in DCF
- Margin of Safety — How to evaluate downside protection
- Intrinsic Value — How to evaluate stock fair value
- How to Calculate Intrinsic Value — Complete guide for investors
Related Valuations
All Basic Materials valuationsDCF and P/E value NTR with different methods and assumptions, so the two conclusions can differ. Compare the P/E fair value.
Price as of 2026-08-21. Financial data from Financial Modeling Prep (trailing twelve months) · Valuation methodology by Charlie Wang.
This is an estimate, not investment advice.