Back Testing Results:

Average gain of all 1-Star stocks: 1.1% per year.

% of Stocks that are in still loss if held for 10yrs: 45%.

Read more:

What is Predictability Rank?

Performances of real portfolio

Top Ranked Predictable Companies

$9.94 0.12(1.22%) Volume: 4,894,568 9:08PM EDT

Avg Vol (1m): 7,215,668
Market Cap : 3.76 B | Enterprise Value : 8.24 B | P/E (TTM) : | P/B : 0.40 |
---|

This feature is only available for Premium Members, please sign up for
GuruFocus Premium Membership

7-Day Free Trial Now

7-Day Free Trial Now

**NYSE:MOS** has been successfully added to your Stock Email Alerts list.

You can manage your stock email alerts here.

**NYSE:MOS** has been removed from your Stock Email Alerts list.

Please enter Portfolio Name for new portfolio.

- Summary
- Guru Trades
- 30-Y Financials
- Analysis
- DCF
- Interactive Chart
- Dividend
- Insider
- Ownership
- Data
- Headlines
- FilingWiz
- Checklist
- Definitions

Switch to:

View and export this data going back to 2004. Start your Free Trial

As of **today** (2020-04-05), The Mosaic Co's weighted average cost of capital is **7.84%**. The Mosaic Co's ROIC % is **2.06%** (calculated using TTM income statement data).
The Mosaic Co earns returns that do not match up to its cost of capital. It will destroy value as it grows.

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

* Premium members only.

Competitive Comparison

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap.
The Mosaic Co WACC % Distribution

* The bar in red indicates where The Mosaic Co's WACC % falls into.

The weighted average cost of capital (WACC) is the rate that a company is expected to pay on average to all its security holders to finance its assets. The WACC is commonly referred to as the firm's cost of capital. Generally speaking, a company's assets are financed by debt and equity. WACC is the average of the costs of these sources of financing, each of which is weighted by its respective use in the given situation. By taking a weighted average, we can see how much interest the company has to pay for every dollar it finances.

WACC | = | E | / | (E + D) | * | Cost of Equity | + | D | / | (E + D) | * | Cost of Debt | * | (1 - Tax Rate) |

1. Weights:

Generally speaking, a company's assets are financed by debt and equity. We need to calculate the weight of equity and the weight of debt.

The market value of equity (E) is also called "Market Cap". As of today, The Mosaic Co's market capitalization (E) is $3764.919 Mil.

The market value of debt is typically difficult to calculate, therefore, GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding the latest two-year average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together. As of Dec. 2019, The Mosaic Co's latest two-year average Short-Term Debt & Capital Lease Obligation was $96.7 Mil and its latest two-year average Long-Term Debt & Capital Lease Obligation was $4572 Mil. The total Book Value of Debt (D) is $4668.7 Mil.

a) weight of equity = E / (E + D) = 3764.919 / (3764.919 + 4668.7) = 0.4464

b) weight of debt = D / (E + D) = 4668.7 / (3764.919} + 4668.7) = 0.5536

2. Cost of Equity:

GuruFocus uses Capital Asset Pricing Model (CAPM) to calculate the required rate of return. The formula is:

Cost of Equity = Risk-Free Rate of Return + Beta of Asset * (Expected Return of the Market - Risk-Free Rate of Return)

a) GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate. It is updated daily. The current risk-free rate is 0.62000000%. Please go to Economic Indicators page for more information.

b) Beta is the sensitivity of the expected excess asset returns to the expected excess market returns. The Mosaic Co's beta is 2.02.

c) (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.

Cost of Equity = 0.62000000% + 2.02 * 6% = 12.74%

3. Cost of Debt:

GuruFocus uses last fiscal year end Interest Expense divided by the latest two-year average debt to get the simplified cost of debt.

As of Dec. 2019, The Mosaic Co's interest expense (positive number) was $216 Mil. Its total Book Value of Debt (D) is $4668.7 Mil.

Cost of Debt = 216 / 4668.7 = 4.6266%.

4. Multiply by one minus Average Tax Rate:

GuruFocus uses the latest two-year average tax rate to do the calculation.

The latest Two-year Average Tax Rate is15.935%.

The Mosaic Co's Weighted Average Cost Of Capital (WACC) for **Today** is calculated as:

WACC | = | E / (E + D) | * | Cost of Equity | + | D / (E + D) | * | Cost of Debt | * | (1 - Tax Rate) |

= | 0.4464 | * | 12.74% | + | 0.5536 | * | 4.6266% | * | (1 - 15.935%) | |

= | 7.84% |

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

Because it costs money to raise capital. A firm that generates higher ROIC % than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.

As of **today**, The Mosaic Co's weighted average cost of capital is **7.84%**. The Mosaic Co's ROIC % is **2.06%** (calculated using TTM income statement data).
The Mosaic Co earns returns that do not match up to its cost of capital. It will destroy value as it grows.

1. GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding latest two-year average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together.

2. The WACC formula discussed above does not include Preferred Stock. Please adjust if preferred stock is considered.

3. (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.

4. GuruFocus uses last fiscal year end Interest Expense divided by the latest two-year average debt to get the simplified cost of debt.

No Headline

Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names
| Earn affiliate commissions by embedding GuruFocus Charts

GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)

GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)