The Mosaic Company (MOS) Intrinsic Value & DCF Valuation
Agricultural Inputs · NYSE
Current Price
$24.41
Intrinsic Value
Use the calculator below to estimate
COMPETITIVE MOAT
↑Dominant Search Engine Market Share
Google's unparalleled search market share creates a powerful network effect. This scale drives massive data collection, improving search results and reinforcing its dominance.
↑Android Ecosystem Lock-in
The widespread adoption of Android provides a vast user base and developer ecosystem. This integration makes it difficult for competing mobile operating systems to gain traction.
↑Cloud Infrastructure Scale and Innovation
Google Cloud Platform benefits from immense scale and continuous innovation. This allows for cost efficiencies and advanced service offerings, attracting enterprise clients.
INVESTMENT RISKS
↓Dependence on Advertising Revenue
A significant portion of Google's revenue relies on advertising. Any downturn in ad spending or shifts in advertising platforms could materially impact profitability.
↓Talent Acquisition and Retention Challenges
Attracting and retaining top engineering and AI talent is crucial. Intense competition for skilled professionals could increase costs and slow innovation.
↓Execution Risk in New Ventures
Google's ambitious 'other bets' carry inherent execution risks. Failure to monetize these ventures could lead to significant investment write-offs.
Customize the MOS valuation
Adjust the growth rate, discount rate, and exit multiple to see how the intrinsic value and margin of safety for The Mosaic Company respond.
Open DCF Calculator for MOSCompany Overview
Operating on a global scale via its various subsidiaries, The Mosaic Company specializes in the creation and distribution of concentrated phosphate and potash crop nutrients. Its business is structured into three distinct segments: Phosphates, Potash, and Mosaic Fertilizantes. The company maintains and operates its own mining facilities to extract raw materials, which are then processed into a diverse array of phosphate-based products. These offerings encompass crucial agricultural fertilizers such as diammonium phosphate (DAP), monoammonium phosphate (MAP), and various ammoniated phosphate compounds. Additionally, Mosaic produces phosphate-derived ingredients for animal feed, primarily marketed under the Biofos and Nexfos brands, along with K-Mag, a unique double sulfate of potash magnesia product. Beyond phosphates, Mosaic is a key producer and vendor of potash. This versatile mineral finds application in compound fertilizer manufacturing, animal feed formulations, industrial processes, de-icing preparations, and as a regenerant for water softeners. The company further broadens its portfolio by providing nitrogen-based crop nutrients, supplemental animal feed ingredients, and a range of supporting services. It also actively engages in the procurement and resale of phosphate, potash, and nitrogen products. Mosaic's products reach a wide array of customers, including major wholesale distributors, extensive retail chains, agricultural cooperatives, individual farmers, independent retailers, and large national accounts. Incorporated in 2004, The Mosaic Company is headquartered in Tampa, Florida.
Financial Metrics — MOS Stock Valuation Data
Revenue/Share (TTM)
$37.36
FCF/Share (TTM)
$-2.98
ROIC (TTM)
0.2%
ROE (TTM)
0.4%
P/FCF
n/m
EV/EBITDA
7.8x
FCF Yield
-12.21%
Debt/Equity
0.51x
MOS currently has negative free cash flow, so cash-flow ratios such as P/FCF and FCF yield do not give a meaningful read on whether the stock is cheap or expensive. A DCF valuation is unreliable until cash generation turns positive — focus on the path to profitability instead.
Frequently Asked Questions
What is the intrinsic value of MOS?
The Mosaic Company currently generates $-2.98 in free cash flow per share. At the current price of $24.41, a DCF model would discount these cash flows at an appropriate WACC and apply a terminal growth rate to arrive at an intrinsic value. The result depends heavily on your growth and discount rate assumptions — a 1% change in WACC typically shifts the fair value estimate by 10-15%. In MiniValuator the model uses a single discount rate that you can edit directly, 10% by default, rather than a computed WACC.
Is MOS undervalued?
MOS currently has negative free cash flow, so its P/FCF ratio is not meaningful and cannot tell you whether the stock is cheap or expensive. With cash flow negative, a DCF-based undervalued or overvalued judgment is unreliable — look at the path back to positive cash generation instead.
How do I value MOS stock using DCF?
To perform a DCF valuation on The Mosaic Company: (1) Start with the trailing free cash flow per share ($-2.98) 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 MOS's risk profile — with a debt-to-equity of 0.51x, 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 MOS?
DCF (Discounted Cash Flow) estimates what a company is worth today based on its future cash generation. For The Mosaic Company, 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. MOS's ROIC of 0.2% means the company's return on invested capital sits below the level that typically clears its cost of capital.
How does WACC affect MOS stock valuation?
WACC (Weighted Average Cost of Capital) is the discount rate in a DCF model — it reflects the minimum return investors require. For MOS, with a debt-to-equity ratio of 0.51x, the capital structure directly influences WACC. A 1% increase in WACC typically reduces the intrinsic value by 10-15%. At an EV/EBITDA of 7.8x, 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 MOS 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 MOS 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.