Frontierby eninvs

Language: EN / RU

← All research
Dark theme

Nutrien: fertiliser prices rose 4.9%, but sulfur at 3.7x last year's cost ate the margin – EBITDA fell short of what prices implied

Contents
Nutrien

On 11 November Nutrien reported results for the third quarter of 2026. The average fertiliser price in the period was USD 766.3 versus USD 730.3 a year earlier (+4.9%), potash – USD 767.6 (+4.7%), but sulfur, which the company buys, rose to USD 1,294 from USD 349.4 (+270.4%). Revenue grew only 0.9% to USD 6,064m, EBITDA fell 8.6% to USD 1,301m and net profit – 38.8% to USD 284m. At the year-ago volumes and costs, our calculation shows prices should have produced EBITDA of USD 1,301m – the reported figure matched that estimate, but quarter on quarter prices implied USD 2,169.1m, and the USD 868.1m gap is explained by the seasonal fall in volumes. Our conclusion: rather attractive – on the portal's model the upside of the share to fair value is +16%. Our view: the share is rather attractive at the current price; upside on the portal model +16%.

Our view: is there upside

Our view in numbers

MetricOur read
VerdictRather attractive
Upside on the portal model+16%
How the model worksspot model: EBITDA re-priced to current commodity prices at the target EV/EBITDA, against market cap
EV/EBITDA now and 3-year average7.3 vs 7.5 – in line with its history
Dividend yield, 12m2.3%
Net debt / EBITDA1.93 – moderate leverage
Strongest case forOn the portal's model the upside of the share to fair value is +16%, and EBITDA at current prices of USD 6,211.5m is already above LTM USD 6,171.5m.
Strongest case againstSulfur rose 3.7-fold to USD 1,294 and compressed the EBITDA margin to 21.5% from 23.7%, while net profit fell 38.8%.
What would change the viewIf the spot sulfur price of USD 765.8 holds, the margin will recover and the verdict will move one step up; if potash stays at USD 711.6, it will move one step down.

Key takeaways

— Fertiliser prices rose 4.9% year on year, but sulfur became 3.7 times more expensive and offset that effect

— EBITDA of USD 1,301m matched the calculation at year-ago prices, but quarter on quarter prices implied USD 2,169.1m

— Revenue added only 0.9% – a deceleration from 3.6% in the second quarter, and volumes fell against the previous quarter

— EBITDA margin narrowed to 21.5% from 23.7% because of higher sulfur costs, not selling prices

— Leverage at 1.93x EBITDA LTM is moderate, but operating cash flow was negative in the quarter on a seasonal working-capital outflow

— Dividend yield of 2.29% is modest, but payouts are covered by LTM profit of USD 2,200m

— EV/EBITDA of 7.3 is almost in line with the three-year average of 7.5 – the share is valued in line with its own history

Key figures, USD bn

MetricQ3 2025Q3 2026Change
Revenue6.016.06+0.9%
EBITDA1.421.30-8.6%
Operating profit0.880.74-15.6%
Net profit0.460.28-38.8%
Operating cash flow-0.43-0.42—
Capex0.530.53-0.9%
EBITDA margin23.7%21.5%-2.2 pp
Net margin7.7%4.7%-3.0 pp

Fertiliser prices rose 4.9% year on year, but sulfur became 3.7 times more expensive and offset that effect

The average fertiliser price in the reported period was USD 766.3 versus USD 730.3 a year earlier (+4.9%), potash – USD 767.6 versus USD 733.3 (+4.7%), oilseeds – USD 128.3 versus USD 115.1 (+11.5%). Prices rose across all three commodity groups, which should have supported revenue and margin.

At the same time sulfur, which Nutrien buys as an input, rose to USD 1,294 from USD 349.4 a year earlier (+270.4%). With sulfur at about 10% of revenue in costs, that increase added roughly USD 1,852m to costs at year-ago volumes – more than offsetting the positive revenue price effect of USD 236.3m.

The spot fertiliser price is now USD 795.2 – 3.8% above the reported-period average, potash – USD 711.6, 7.3% below. Sulfur has fallen to USD 765.8, 40.8% below the quarterly average, which should improve unit costs in the next period.

Commodity prices: period average and now

BenchmarkYear agoQ3 2026YoYSpot 2026-11-11
US Fertilizer, USD730,3766,3+4,9%795,2
Potash (US Gulf Nola), USD733,3767,6+4,7%711,6
Food Oils and Oilseeds, USD115,1128,3+11,5%128,4
China Factory Posted Sulfur Spot (input cost), USD349,41 294+270,4%765,8
EBITDA and the commodity price by quarter
EBITDA and the commodity price by quarter

EBITDA of USD 1,301m matched the calculation at year-ago prices, but quarter on quarter prices implied USD 2,169.1m

At the volumes and costs of the third quarter of 2025 and the prices of the reported period, our calculation gives revenue of USD 6,243.3m and EBITDA of USD 1,301m. Reported EBITDA of USD 1,301m matched that estimate, meaning the company earned exactly what prices implied at last year's volumes.

Against the previous quarter, however, prices implied EBITDA of USD 2,169.1m at second-quarter volumes. Reported USD 1,301m is USD 868.1m, or 40.0%, below that estimate. The gap is explained by the seasonal fall in volumes: reported-quarter revenue was USD 6,064m versus USD 10,812m in the second quarter.

The portal's spot model, built from the average of the previous four quarters, expected EBITDA of USD 796m and revenue of USD 7,291.7m. Reported EBITDA is 63.4% above the model, revenue 16.8% below. The deviation of EBITDA from the model in the four prior periods ranged from -34.5% to +67.0%, so the model is sensitive to one-off quarters in its base.

What the prices implied and what the company earned

Base (Q3 2025)Implied at period pricesReportedReported vs implied
Revenue, USD mn6 0076 2436 064-2,9%
EBITDA, USD mn1 424-191,71 301—
EBITDA, portal spot model, USD mn—796,01 301+63,4%

Revenue and EBITDA by quarter

PeriodMeasurebn USD
Q4 2024Revenue5.079
Q1 2025Revenue5.1
Q2 2025Revenue10.438
Q3 2025Revenue6.007
Q4 2025Revenue5.34
Q1 2026Revenue6.046
Q2 2026Revenue10.812
Q3 2026Revenue6.064
Q4 2024EBITDA0.988
Q1 2025EBITDA0.862
Q2 2025EBITDA2.541
Q3 2025EBITDA1.494
Q4 2025EBITDA1.338
Q1 2026EBITDA1.113
Q2 2026EBITDA2.593
Q3 2026EBITDA1.38

EBITDA margin

PeriodMeasure%
Q4 2024EBITDA margin19.5
Q1 2025EBITDA margin16.9
Q2 2025EBITDA margin24.3
Q3 2025EBITDA margin24.9
Q4 2025EBITDA margin25.1
Q1 2026EBITDA margin18.4
Q2 2026EBITDA margin24.0
Q3 2026EBITDA margin22.8

Revenue added only 0.9% – a deceleration from 3.6% in the second quarter, and volumes fell against the previous quarter

Reported-quarter revenue was USD 6,064m, 0.9% above USD 6,007m a year earlier. Growth decelerated from 3.6% in the second quarter of 2026 to 0.9% in the third – a deceleration, not an acceleration.

Against the second quarter revenue fell from USD 10,812m to USD 6,064m – almost by half. This matches Nutrien's seasonal profile: the second quarter is the peak of spring selling in the Northern Hemisphere, the third is the trough. Volumes in the reported quarter were lower than in the second, which explains the gap with the price-implied estimate.

EBITDA margin narrowed to 21.5% from 23.7% because of higher sulfur costs, not selling prices

EBITDA margin in the reported quarter was 21.5% versus 23.7% a year earlier. The 2.2 percentage point decline came with rising fertiliser and potash prices, so the cause was costs, not revenue.

The main factor is sulfur: its price rose 3.7-fold year on year, and at about 10% of revenue in costs that added roughly USD 1,852m to costs at year-ago volumes. The revenue price effect was only USD 236.3m, so the margin compressed.

Net profit fell 38.8% to USD 284m, and net margin – to 4.7% from 7.7%. The profit decline is steeper than EBITDA because of higher input costs and probably higher depreciation, but the facts do not disclose the exact cause.

Leverage at 1.93x EBITDA LTM is moderate, but operating cash flow was negative in the quarter on a seasonal working-capital outflow

Net debt at 30 September 2026 was USD 11,887m against LTM EBITDA of USD 6,171.5m, or 1.93x LTM EBITDA. That is a moderate level for a fertiliser producer, although the facts do not disclose the direction of the change in leverage.

Operating cash flow in the reported quarter was negative – minus USD 425m – with capital expenditure of USD 525m. Negative cash flow in the third quarter is typical for Nutrien: in the second quarter flow was positive (USD 2,484m), and in the third the company funds working capital after the spring selling peak.

Over the last twelve months operating cash flow was USD 4,185m, which covers capital expenditure and dividends. At current prices EBITDA is estimated at USD 6,211.5m and leverage at 1.91x EBITDA, close to the reported level.

Valuation vs its own history

now vs the 3-year average

PeriodMeasure×
EV/EBITDANow7.335471300550298
EV/EBITDA3-year average7.516374763000363

Dividend yield of 2.29% is modest, but payouts are covered by LTM profit of USD 2,200m

The trailing twelve-month dividend yield is 2.29% on the current price. The company pays dividends regularly, and with LTM profit of USD 2,200m and market capitalisation of USD 35,236m the payout ratio is about 37% – a moderate level.

Our estimate for the current year's dividend assumes the payout stays near 37% and LTM profit of USD 2,200m, giving about USD 810m of payouts, or roughly 2.3% yield. The estimate hinges on profit: rising sulfur costs pressure the margin, and if that continues profit may fall, and the dividend with it.

The 2.29% yield is below the key rate, but for a commodity company with cyclical profit that is normal. A dividend cut is possible if sulfur costs rise further or potash prices fall – the spot potash price is already 7.3% below the quarterly average.

Share price, three years

close, last point 2026-11-10

PeriodMeasureUSD per share
2025-11-10Closing price58.939998626708984
2025-11-11Closing price59.33000183105469
2025-11-12Closing price60.130001068115234
2025-11-13Closing price58.869998931884766
2025-11-14Closing price59.369998931884766
2025-11-17Closing price56.9900016784668
2025-11-18Closing price57.31999969482422
2025-11-19Closing price55.939998626708984
2025-11-20Closing price55.060001373291016
2025-11-21Closing price56.189998626708984
2025-11-24Closing price56.22999954223633
2025-11-25Closing price56.83000183105469
2025-11-26Closing price57.400001525878906
2025-11-28Closing price58.16999816894531
2025-12-01Closing price60.16999816894531
2025-12-02Closing price59.290000915527344
2025-12-03Closing price60.06999969482422
2025-12-04Closing price60.04999923706055
2025-12-05Closing price60.34000015258789
2025-12-08Closing price59.119998931884766
2025-12-09Closing price58.65999984741211
2025-12-10Closing price59.0
2025-12-11Closing price61.0
2025-12-12Closing price62.84000015258789
2025-12-15Closing price61.849998474121094
2025-12-16Closing price61.849998474121094
2025-12-17Closing price63.29999923706055
2025-12-18Closing price61.630001068115234
2025-12-19Closing price62.279998779296875
2025-12-22Closing price62.66999816894531
2025-12-23Closing price63.61000061035156
2025-12-24Closing price63.540000915527344
2025-12-26Closing price62.77000045776367
2025-12-29Closing price62.689998626708984
2025-12-30Closing price62.47999954223633
2025-12-31Closing price61.720001220703125
2026-01-02Closing price63.15999984741211
2026-01-05Closing price62.11000061035156
2026-01-06Closing price60.599998474121094
2026-01-07Closing price58.9900016784668
2026-01-08Closing price59.79999923706055
2026-01-09Closing price59.81999969482422
2026-01-12Closing price59.34000015258789
2026-01-13Closing price61.33000183105469
2026-01-14Closing price66.19999694824219
2026-01-15Closing price67.83000183105469
2026-01-16Closing price66.37999725341797
2026-01-20Closing price67.22000122070312
2026-01-21Closing price68.68000030517578
2026-01-22Closing price68.0999984741211
2026-01-23Closing price70.87999725341797
2026-01-26Closing price70.2300033569336
2026-01-27Closing price70.31999969482422
2026-01-28Closing price71.5999984741211
2026-01-29Closing price71.12999725341797
2026-01-30Closing price68.88999938964844
2026-02-02Closing price68.69000244140625
2026-02-03Closing price70.41000366210938
2026-02-04Closing price71.5
2026-02-05Closing price67.9800033569336
2026-02-06Closing price68.61000061035156
2026-02-09Closing price70.08000183105469
2026-02-10Closing price71.13999938964844
2026-02-11Closing price73.06999969482422
2026-02-12Closing price70.43000030517578
2026-02-13Closing price70.80999755859375
2026-02-17Closing price69.86000061035156
2026-02-18Closing price70.27999877929688
2026-02-19Closing price71.77999877929688
2026-02-20Closing price71.19999694824219
2026-02-23Closing price71.91000366210938
2026-02-24Closing price72.76000213623047
2026-02-25Closing price72.52999877929688
2026-02-26Closing price73.12999725341797
2026-02-27Closing price75.06999969482422
2026-03-02Closing price75.73999786376953
2026-03-03Closing price74.41999816894531
2026-03-04Closing price73.58999633789062
2026-03-05Closing price74.38999938964844
2026-03-06Closing price76.20999908447266
2026-03-09Closing price75.80999755859375
2026-03-10Closing price76.08999633789062
2026-03-11Closing price79.30999755859375
2026-03-12Closing price83.94000244140625
2026-03-13Closing price82.8499984741211
2026-03-16Closing price77.79000091552734
2026-03-17Closing price79.55000305175781
2026-03-18Closing price77.87999725341797
2026-03-19Closing price76.05000305175781
2026-03-20Closing price74.7300033569336
2026-03-23Closing price72.86000061035156
2026-03-24Closing price76.81999969482422
2026-03-25Closing price76.62000274658203
2026-03-26Closing price73.69000244140625
2026-03-27Closing price75.6500015258789
2026-03-30Closing price76.55000305175781
2026-03-31Closing price75.45999908447266
2026-04-01Closing price74.55999755859375
2026-04-02Closing price75.47000122070312
2026-04-06Closing price75.80999755859375
2026-04-07Closing price76.87999725341797
2026-04-08Closing price74.87999725341797
2026-04-09Closing price72.77999877929688
2026-04-10Closing price73.75
2026-04-13Closing price74.37999725341797
2026-04-14Closing price73.62000274658203
2026-04-15Closing price73.3499984741211
2026-04-16Closing price74.52999877929688
2026-04-17Closing price70.62000274658203
2026-04-20Closing price71.16999816894531
2026-04-21Closing price72.66999816894531
2026-04-22Closing price71.55000305175781
2026-04-23Closing price72.19000244140625
2026-04-24Closing price71.56999969482422
2026-04-27Closing price72.37000274658203
2026-04-28Closing price72.91000366210938
2026-04-29Closing price74.12999725341797
2026-04-30Closing price76.0
2026-05-01Closing price75.22000122070312
2026-05-04Closing price75.81999969482422
2026-05-05Closing price77.23999786376953
2026-05-06Closing price73.80999755859375
2026-05-07Closing price68.37999725341797
2026-05-08Closing price68.33000183105469
2026-05-11Closing price71.29000091552734
2026-05-12Closing price71.9800033569336
2026-05-13Closing price71.29000091552734
2026-05-14Closing price70.94000244140625
2026-05-15Closing price71.55999755859375
2026-05-18Closing price71.62000274658203
2026-05-19Closing price71.58999633789062
2026-05-20Closing price70.11000061035156
2026-05-21Closing price70.23999786376953
2026-05-22Closing price70.12999725341797
2026-05-26Closing price69.94000244140625
2026-05-27Closing price68.7300033569336
2026-05-28Closing price69.6500015258789
2026-05-29Closing price68.55000305175781
2026-06-01Closing price69.56999969482422
2026-06-02Closing price68.5
2026-06-03Closing price68.80999755859375
2026-06-04Closing price69.0
2026-06-05Closing price67.19999694824219
2026-06-08Closing price67.27999877929688
2026-06-09Closing price66.3499984741211
2026-06-10Closing price65.02999877929688
2026-06-11Closing price65.55999755859375
2026-06-12Closing price67.62000274658203
2026-06-15Closing price66.12999725341797
2026-06-16Closing price65.4800033569336
2026-06-17Closing price64.27999877929688
2026-06-18Closing price62.86000061035156
2026-06-22Closing price62.25
2026-06-23Closing price61.540000915527344
2026-06-24Closing price60.369998931884766
2026-06-25Closing price60.959999084472656
2026-06-26Closing price60.97999954223633
2026-06-29Closing price61.18000030517578
2026-06-30Closing price62.95000076293945
2026-07-01Closing price63.56999969482422
2026-07-02Closing price65.05999755859375
2026-07-06Closing price64.54000091552734
2026-07-07Closing price65.31999969482422
2026-07-08Closing price66.76000213623047
2026-07-09Closing price64.56999969482422
2026-07-10Closing price65.43000030517578
2026-07-13Closing price67.5999984741211
2026-07-14Closing price68.63999938964844
2026-07-15Closing price68.33000183105469
2026-07-16Closing price67.0999984741211
2026-07-17Closing price67.27999877929688
2026-07-20Closing price66.66000366210938
2026-07-21Closing price66.83999633789062
2026-07-22Closing price68.5
2026-07-23Closing price68.54000091552734
2026-07-24Closing price68.0999984741211
2026-07-27Closing price67.4000015258789
2026-07-28Closing price69.45999908447266
2026-07-29Closing price70.58999633789062
2026-07-30Closing price70.72000122070312
2026-07-31Closing price69.06999969482422
2026-08-03Closing price65.95999908447266
2026-08-04Closing price66.91999816894531
2026-08-05Closing price66.91999816894531
2026-08-06Closing price66.76000213623047
2026-08-07Closing price64.41999816894531
2026-08-10Closing price66.30999755859375
2026-08-11Closing price67.27999877929688
2026-08-12Closing price67.18000030517578
2026-08-13Closing price67.47000122070312
2026-08-14Closing price68.23999786376953
2026-08-17Closing price68.29000091552734
2026-08-18Closing price69.4000015258789
2026-08-19Closing price70.5
2026-08-20Closing price73.12000274658203
2026-08-21Closing price75.2699966430664
2026-08-24Closing price74.29000091552734
2026-08-25Closing price72.83999633789062
2026-08-26Closing price73.61000061035156
2026-08-27Closing price73.05999755859375
2026-08-28Closing price73.51000213623047
2026-08-31Closing price75.52999877929688
2026-09-01Closing price77.69000244140625
2026-09-02Closing price80.29000091552734
2026-09-03Closing price80.7300033569336
2026-09-04Closing price79.47000122070312
2026-09-08Closing price80.68000030517578
2026-09-09Closing price80.72000122070312
2026-09-10Closing price78.73999786376953
2026-09-11Closing price78.44999694824219
2026-09-14Closing price77.0
2026-09-15Closing price78.72000122070312
2026-09-16Closing price77.68000030517578
2026-09-17Closing price78.91999816894531
2026-09-18Closing price77.08999633789062
2026-09-21Closing price74.54000091552734
2026-09-22Closing price75.43000030517578
2026-09-23Closing price75.12999725341797
2026-09-24Closing price73.95999908447266
2026-09-25Closing price72.2300033569336
2026-09-28Closing price71.9800033569336
2026-09-29Closing price71.18000030517578
2026-09-30Closing price70.25
2026-10-01Closing price69.7300033569336
2026-10-02Closing price70.05999755859375
2026-10-05Closing price70.26000213623047
2026-10-06Closing price71.19999694824219
2026-10-07Closing price69.97000122070312
2026-10-08Closing price69.87000274658203
2026-10-09Closing price67.4800033569336
2026-10-12Closing price68.0
2026-10-13Closing price69.68000030517578
2026-10-14Closing price69.87000274658203
2026-10-15Closing price69.58000183105469
2026-10-16Closing price71.26000213623047
2026-10-19Closing price69.44000244140625
2026-10-20Closing price69.02999877929688
2026-10-21Closing price68.12000274658203
2026-10-22Closing price69.08999633789062
2026-10-23Closing price69.73999786376953
2026-10-26Closing price68.22000122070312
2026-10-27Closing price69.37000274658203
2026-10-28Closing price69.06999969482422
2026-10-29Closing price68.4800033569336
2026-10-30Closing price69.41999816894531
2026-11-02Closing price70.19999694824219
2026-11-03Closing price69.31999969482422
2026-11-04Closing price72.06999969482422
2026-11-05Closing price72.20999908447266
2026-11-06Closing price71.4800033569336
2026-11-09Closing price72.29000091552734
2026-11-10Closing price72.42500305175781

EV/EBITDA of 7.3 is almost in line with the three-year average of 7.5 – the share is valued in line with its own history

EV/EBITDA LTM is 7.3 against a three-year average of 7.5 – a deviation of just -2%, meaning the share is valued in line with its own history, without a discount or premium. P/E LTM is 16.0, which looks neutral for a commodity company with profit of USD 2,200m.

On the portal's model, at current commodity prices EBITDA is estimated at USD 6,211.5m versus LTM USD 6,171.5m (+0.6%), and EV/EBITDA at current prices is 7.6. That is close to the historical level, so the main argument for the share is not a re-rating of the multiple but the potential for profit growth if sulfur prices fall.

On the portal's model, the fair value of the share implies +16% upside to the current price. This is our own calculation, not a market consensus. With a dividend yield of 2.29%, total expected return is about 18%.

Valuation on the latest reported figures

MetricValue
Market cap35.2 bn USD
P/E (LTM)16.0
EV/EBITDA (LTM)7.3
P/B1.39
Net debt / EBITDA (LTM)1.93
Operating cash flow (LTM)4.18 bn
ROE4.4%
Dividend yield (12m)2.3%
EV/EBITDA, 3-year average7.5

Net profit by quarter

PeriodMeasurebn USD
Q4 2024Net profit0.118
Q1 2025Net profit0.011
Q2 2025Net profit1.221
Q3 2025Net profit0.464
Q4 2025Net profit0.571
Q1 2026Net profit0.131
Q2 2026Net profit1.214
Q3 2026Net profit0.284

Bottom line

The strength of the report is that the company earned exactly what prices implied at last year's volumes: EBITDA of USD 1,301m matched the calculation. The weakness is in costs: sulfur rose 3.7-fold and compressed the margin to 21.5% from 23.7%, while net profit fell 38.8%. Leverage at 1.93x LTM EBITDA is moderate, the dividend is covered by profit, and the multiple of 7.3 is almost in line with the three-year average of 7.5. The key question for a holder is whether the fall in sulfur prices to USD 765.8 holds, which could restore the margin. Our conclusion: rather attractive – on the portal's model the upside of the share is +16%. Our view: the share is rather attractive at the current price; upside on the portal model +16%.