Switch theme
Sign up to access all valuation multiples
Formed in 2004 by the combination of IMC Global and Cargill's fertilizer business, Mosaic is one of the largest phosphate and potash producers in the world. The company's assets include phosphate rock mines in Florida, Brazil, and Peru and potash mines in Saskatchewan, New Mexico, and Brazil. Mosaic also runs a large fertilizer distribution operation in Brazil through its Mosaic Fertilizantes business, which the company acquired from Vale in 2018.
2004
13.8K+
LTM Revenue $11.3B
LTM EBITDA $2.2B
$12.4B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Mosaic has a last 12-month revenue of $11.3B and a last 12-month EBITDA of $2.2B.
In the most recent fiscal year, Mosaic achieved revenue of $11.1B and an EBITDA of $1.6B.
Mosaic expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Mosaic valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $13.7B | $11.1B | XXX | XXX | XXX |
| Gross Profit | $5.8B | $2.2B | XXX | XXX | XXX |
| Gross Margin | 42% | 20% | XXX | XXX | XXX |
| EBITDA | $2.5B | $1.6B | XXX | XXX | XXX |
| EBITDA Margin | 18% | 14% | XXX | XXX | XXX |
| Net Profit | $3.6B | $1.2B | XXX | XXX | XXX |
| Net Margin | 26% | 10% | XXX | XXX | XXX |
| Net Debt | $2.9B | $3.4B | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of March 17, 2025, Mosaic's stock price is $26.
Mosaic has current market cap of $8.2B, and EV of $12.4B.
See Mosaic trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $12.4B | $8.2B | XXX | XXX | XXX | XXX | $2.07 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of March 17, 2025, Mosaic has market cap of $8.2B and EV of $12.4B.
Mosaic's trades at 1.1x LTM EV/Revenue multiple, and 5.6x LTM EBITDA.
Analysts estimate Mosaic's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Mosaic and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $12.4B | XXX | XXX | XXX |
| EV/Revenue | 1.1x | XXX | XXX | XXX |
| EV/EBITDA | 7.9x | XXX | XXX | XXX |
| P/E | 46.9x | XXX | XXX | XXX |
| P/E/Growth | 0.5x | XXX | XXX | XXX |
| EV/FCF | 261.3x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpMosaic's NTM/LTM revenue growth is 6%
Mosaic's revenue per employee for the last fiscal year averaged $0.8M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, Mosaic's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Mosaic's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Mosaic and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | -19% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 14% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -37% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 20% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.8M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 8% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Fertiglobe | XXX | XXX | XXX | XXX | XXX | XXX |
| Brazil Potash | XXX | XXX | XXX | XXX | XXX | XXX |
| Gujarat State Fertilizers & Chemicals | XXX | XXX | XXX | XXX | XXX | XXX |
| 3tentos | XXX | XXX | XXX | XXX | XXX | XXX |
| Novonesis | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Mosaic acquired XXX companies to date.
Last acquisition by Mosaic was XXXXXXXX, XXXXX XXXXX XXXXXX . Mosaic acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Mosaic founded? | Mosaic was founded in 2004. |
| Where is Mosaic headquartered? | Mosaic is headquartered in United States of America. |
| How many employees does Mosaic have? | As of today, Mosaic has 13.8K+ employees. |
| Who is the CEO of Mosaic? | Mosaic's CEO is Mr. Bruce M. Bodine, Jr. |
| Is Mosaic publicy listed? | Yes, Mosaic is a public company listed on NYS. |
| What is the stock symbol of Mosaic? | Mosaic trades under MOS ticker. |
| When did Mosaic go public? | Mosaic went public in 2004. |
| Who are competitors of Mosaic? | Similar companies to Mosaic include e.g. Fertiglobe, Brazil Potash, Gujarat State Fertilizers & Chemicals, 3tentos. |
| What is the current market cap of Mosaic? | Mosaic's current market cap is $8.2B |
| What is the current revenue of Mosaic? | Mosaic's last 12-month revenue is $11.3B. |
| What is the current EBITDA of Mosaic? | Mosaic's last 12-month EBITDA is $2.2B. |
| What is the current EV/Revenue multiple of Mosaic? | Current revenue multiple of Mosaic is 1.1x. |
| What is the current EV/EBITDA multiple of Mosaic? | Current EBITDA multiple of Mosaic is 5.6x. |
| What is the current revenue growth of Mosaic? | Mosaic revenue growth between 2023 and 2024 was -19%. |
| Is Mosaic profitable? | Yes, Mosaic is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
