Enterprise Value (EV)
Paying user area
Try for free
Mosaic Co. pages available for free this week:
- Balance Sheet: Assets
- Common-Size Balance Sheet: Assets
- Analysis of Profitability Ratios
- Analysis of Solvency Ratios
- Enterprise Value to FCFF (EV/FCFF)
- Dividend Discount Model (DDM)
- Selected Financial Data since 2005
- Price to Earnings (P/E) since 2005
- Price to Operating Profit (P/OP) since 2005
- Analysis of Revenues
The data is hidden behind: . Unhide it.
Get full access to the entire website from $10.42/mo, or
get 1-month access to Mosaic Co. for $22.49.
This is a one-time payment. There is no automatic renewal.
We accept:
Current Enterprise Value (EV)
Mosaic Co., current enterprise value calculation
| Current share price (P) | |
| No. shares of common stock outstanding | |
| US$ in thousands | |
| Common equity (market value)1 | |
| Add: Preferred stock, $0.01 par value, none issued and outstanding (per books) | |
| Add: Non-controlling interests (per books) | |
| Total equity | |
| Add: Short-term debt (per books) | |
| Add: Current maturities of long-term debt (per books) | |
| Add: Structured accounts payable arrangements (per books) | |
| Add: Long-term debt, less current maturities (per books) | |
| Total equity and debt | |
| Less: Cash and cash equivalents | |
| Enterprise value (EV) | |
Based on: 10-K (reporting date: 2021-12-31).
1 Common equity (market value) = Share price × No. shares of common stock outstanding
= ×
Historical Enterprise Value (EV)
Mosaic Co., EV calculation
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
1 Data adjusted for splits and stock dividends.
2 Closing price as at the filing date of Mosaic Co. Annual Report.
3 2021 Calculation
Common equity (market value) = Share price × No. shares of common stock outstanding
= ×
The financial data reveals notable trends in the equity and overall valuation of the company over the five-year period from the end of 2017 through the end of 2021.
- Common Equity (Market Value)
- The market value of common equity demonstrates fluctuations across the years. It increased modestly from approximately $10.58 billion in 2017 to $11.08 billion in 2018, then sharply declined to roughly $7.00 billion in 2019. Following this decline, the market value rebounded significantly, reaching around $11.26 billion in 2020 and surging to approximately $16.65 billion in 2021. This indicates a volatile but overall upward trend by the end of the period.
- Total Equity
- Total equity follows a pattern similar to that of common equity, starting at about $10.60 billion in 2017 and rising to $11.29 billion in 2018. It then fell substantially to approximately $7.18 billion in 2019. Subsequently, total equity increased, reaching $11.43 billion in 2020 and peaking at nearly $16.79 billion in 2021. The correlation between total equity and common equity suggests that changes in common equity strongly influence total equity levels.
- Total Equity and Debt
- The sum of total equity and debt shows an overall growth trend despite some intermediate decline. Beginning at around $16.21 billion in 2017, the figure slightly increased to $16.39 billion in 2018 before declining notably to $12.53 billion in 2019. This value then rose significantly to approximately $16.65 billion in 2020 and experienced further substantial growth to $21.82 billion in 2021, signaling an expansion in the company’s capital structure.
- Enterprise Value (EV)
- Enterprise value follows a trend aligned with total equity and debt figures. It increased from approximately $14.06 billion in 2017 to $15.54 billion in 2018, declined to $12.01 billion in 2019, and then progressively rose to $16.08 billion in 2020 and $21.05 billion in 2021. This progression reflects positive market sentiment and growth in the company's overall value and operational scale.
Overall, the data reveal a dip across most financial measures in 2019, followed by a strong recovery in 2020 and significant growth in 2021. These patterns may indicate external pressures or company-specific challenges during 2019, with subsequent stabilization and expansion. The sharp increase in equity and enterprise value in the final year suggests improved business performance or favorable market conditions contributing to enhanced company valuation.