(MOS) The Mosaic - Overview
Sector: Basic Materials | Industry: Agricultural Inputs | Exchange: NYSE (USA) | Market Cap: 7.938m USD | Total Return: 2.1% in 12m
Avg Trading Vol: 315M USD
Peers RS (IBD): 29.2
EPS Trend: -83.0%
Qual. Beats: 0
Rev. Trend: -78.8%
Qual. Beats: 0
The Mosaic Company (NYSE: MOS) is a vertically integrated producer and marketer of concentrated phosphate and potash nutrients, operating across three segments-Phosphates, Potash, and Mosaic Fertilizantes-and serving a global customer base that includes distributors, retailers, cooperatives, and industrial users.
In its most recent quarter (Q4 2025), Mosaic reported revenue of $5.8 billion, an EBITDA margin of 15%, and net income of $300 million, driven by the production of roughly 12 million metric tons of phosphate products and 5 million metric tons of potash. The company’s fertilizer price index rose 12% year-over-year, reflecting tight supply and strong demand.
Key drivers for Mosaic include accelerating global food demand-especially in Brazil and India-where crop acreage is expanding, and rising input costs tied to energy and raw material prices. Additionally, ESG pressures are prompting growers to adopt higher-efficiency nutrients, bolstering demand for Mosaic’s specialty blends.
For a deeper dive, see ValueRay’s detailed MOS analysis.
- Global fertilizer prices dictate revenue and profitability
- Energy and raw material costs impact production expenses
- Agricultural commodity prices influence farmer fertilizer demand
- Regulatory changes on mining and environmental impact operations
| Net Income: 1.22b TTM > 0 and > 6% of Revenue |
| FCF/TA: -0.02 > 0.02 and ΔFCF/TA -2.39 > 1.0 |
| NWC/Revenue: 10.74% < 20% (prev 2.94%; Δ 7.80% < -1%) |
| CFO/TA 0.03 > 3% & CFO 824.8m > Net Income 1.22b |
| Net Debt (5.00b) to EBITDA (2.92b): 1.71 < 3 |
| Current Ratio: 1.32 > 1.5 & < 3 |
| Outstanding Shares: last quarter (294.9m) vs 12m ago -7.41% < -2% |
| Gross Margin: 16.51% > 18% (prev 0.14%; Δ 1.64k% > 0.5%) |
| Asset Turnover: 49.29% > 50% (prev 48.52%; Δ 0.77% > 0%) |
| Interest Coverage Ratio: 8.81 > 6 (EBITDA TTM 2.92b / Interest Expense TTM 217.7m) |
| A: 0.05 (Total Current Assets 5.24b - Total Current Liabilities 3.98b) / Total Assets 24.48b |
| B: 0.58 (Retained Earnings 14.18b / Total Assets 24.48b) |
| C: 0.08 (EBIT TTM 1.92b / Avg Total Assets 23.70b) |
| D: 0.98 (Book Value of Equity 12.06b / Total Liabilities 12.25b) |
| Altman-Z'' Score: 3.80 = AA |
| DSRI: 0.92 (Receivables 1.31b/1.35b, Revenue 11.68b/11.12b) |
| GMI: 0.82 (GM 16.51% / 13.59%) |
| AQI: 1.01 (AQ_t 0.21 / AQ_t-1 0.21) |
| SGI: 1.05 (Revenue 11.68b / 11.12b) |
| TATA: 0.02 (NI 1.22b - CFO 824.8m) / TA 24.48b) |
| Beneish M-Score: -3.19 (Cap -4..+1) = AA |
Over the past week, the price has changed by +1.34%, over one month by -2.71%, over three months by +6.97% and over the past year by +2.08%.
- StrongBuy: 5
- Buy: 7
- Hold: 8
- Sell: 0
- StrongSell: 0
| ISSUER | TARGET | UP/DOWN |
|---|---|---|
| Wallstreet Target Price | 31.3 | 22.6% |
| Analysts Target Price | 31.3 | 22.6% |
P/E Forward = 13.9665
P/S = 0.6586
P/B = 0.6198
P/EG = 1.3959
Revenue TTM = 11.68b USD
EBIT TTM = 1.92b USD
EBITDA TTM = 2.92b USD
Long Term Debt = 4.25b USD (from longTermDebt, last quarter)
Short Term Debt = 862.6m USD (from shortTermDebt, last quarter)
Debt = 5.28b USD (from shortLongTermDebtTotal, last quarter)
Net Debt = 5.00b USD (from netDebt column, last quarter)
Enterprise Value = 12.94b USD (7.94b + Debt 5.28b - CCE 276.6m)
Interest Coverage Ratio = 8.81 (Ebit TTM 1.92b / Interest Expense TTM 217.7m)
EV/FCF = -24.21x (Enterprise Value 12.94b / FCF TTM -534.6m)
FCF Yield = -4.13% (FCF TTM -534.6m / Enterprise Value 12.94b)
FCF Margin = -4.58% (FCF TTM -534.6m / Revenue TTM 11.68b)
Net Margin = 10.46% (Net Income TTM 1.22b / Revenue TTM 11.68b)
Gross Margin = 16.51% ((Revenue TTM 11.68b - Cost of Revenue TTM 9.75b) / Revenue TTM)
Gross Margin QoQ = 14.17% (prev 16.00%)
Tobins Q-Ratio = 0.53 (Enterprise Value 12.94b / Total Assets 24.48b)
Interest Expense / Debt = 0.76% (Interest Expense 40.1m / Debt 5.28b)
Taxrate = 27.37% (61.1m / 223.2m)
NOPAT = 1.39b (EBIT 1.92b * (1 - 27.37%))
Current Ratio = 1.32 (Total Current Assets 5.24b / Total Current Liabilities 3.98b)
Debt / Equity = 0.44 (Debt 5.28b / totalStockholderEquity, last quarter 12.08b)
Debt / EBITDA = 1.71 (Net Debt 5.00b / EBITDA 2.92b)
Debt / FCF = -9.36 (negative FCF - burning cash) (Net Debt 5.00b / FCF TTM -534.6m)
Total Stockholder Equity = 12.27b (last 4 quarters mean from totalStockholderEquity)
RoA = 5.16% (Net Income 1.22b / Total Assets 24.48b)
RoE = 9.96% (Net Income TTM 1.22b / Total Stockholder Equity 12.27b)
RoCE = 11.61% (EBIT 1.92b / Capital Employed (Equity 12.27b + L.T.Debt 4.25b))
RoIC = 8.23% (NOPAT 1.39b / Invested Capital 16.93b)
WACC = 5.60% (E(7.94b)/V(13.22b) * Re(8.96%) + D(5.28b)/V(13.22b) * Rd(0.76%) * (1-Tc(0.27)))
Discount Rate = 8.96% (= CAPM, Blume Beta Adj.)
Shares Correlation 3-Years: -100.0 | Cagr: -5.14%
[DCF] Fair Price = unknown (Cash Flow -534.6m)
EPS Correlation: -82.98 | EPS CAGR: -65.77% | SUE: -2.82 | # QB: 0
Revenue Correlation: -78.84 | Revenue CAGR: -10.35% | SUE: -0.35 | # QB: 0
EPS next Quarter (2026-06-30): EPS=0.34 | Chg7d=+0.013 | Chg30d=-0.164 | Revisions Net=-6 | Analysts=11
EPS current Year (2026-12-31): EPS=1.74 | Chg7d=+0.032 | Chg30d=-0.609 | Revisions Net=-8 | Growth EPS=-23.2% | Growth Revenue=+7.3%
EPS next Year (2027-12-31): EPS=2.46 | Chg7d=-0.051 | Chg30d=-0.049 | Revisions Net=-2 | Growth EPS=+41.1% | Growth Revenue=-1.3%
[Analyst] Revisions Ratio: -1.00 (0 Up / 6 Down within 30d for Next Quarter)
[Growth] Implied Growth Rate = 2.2% (Discount Rate 9.0% - Earnings Yield 6.8%)
[Growth] Growth Spread = +3.7% (Analyst 5.9% - Implied 2.2%)