APD · Air Products and Chemicals, Inc.
$293.552026-05-17Sector: Basic Materials; Industry: Chemicals - Specialty; Sub-Industry: Industrial Gases
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-108.1% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($0 · $-6) Analysts Range ($255 · $325) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2022.Q1 | $10.3B | — | 22.1% | 17.9% | $1.9B | −$2.7B | −$864MM | 5.2% | — | 10.7% | $17.5B | $9.42 | — |
| 2023.Q1 | $12.7B | 23.0% | 18.4% | 18.6% | $1.9B | −$2.3B | −$371MM | 7.3% | — | 10.5% | $18.8B | $10.12 | — |
| 2024.Q1 | $12.6B | -0.8% | 19.8% | 18.8% | $2.0B | −$5.0B | −$3.0B | 7.2% | — | 9.3% | $24.7B | $10.32 | — |
| 2025.Q1 | $12.1B | -4.0% | 36.9% | 19.6% | $3.6B | −$3.8B | −$236MM | 8.2% | — | 13.3% | $29.2B | $17.17 | — |
| 2026.Q1 | $12.2B | 0.9% | -6.4% | 19.9% | −$630MM | −$5.7B | −$6.3B | 9.1% | — | -2.1% | $31.9B | $-1.50 | — |
| italics below = DCF projection · 10yr Rev CAGR: 6.3% |
| 2027.Q1 | $12.8B | +4.6% | 22.5% | 19.9% | $2.3B | −$2.1B | $220MM | 9.4% | $201MM | 7.0% | $34.0B | $10.32 | 28.4 |
| 2028.Q1 | $13.5B | +5.5% | 23.0% | 19.9% | $2.5B | −$2.3B | $207MM | 9.3% | $173MM | 7.1% | $36.3B | $11.16 | 26.3 |
| 2029.Q1 | $14.5B | +7.3% | 24.0% | 19.9% | $2.8B | −$2.8B | −$60MM | 9.3% | −$46MM | 7.4% | $39.1B | $12.48 | 23.5 |
| 2030.Q1 | $15.7B | +8.8% | 24.5% | 19.9% | $3.1B | −$5.2B | −$2.1B | 9.2% | −$1.4B | 7.4% | $44.3B | $13.86 | 21.2 |
| 2031.Q1 | $17.0B | +8.0% | 24.5% | 19.9% | $3.3B | −$4.5B | −$1.2B | 9.1% | −$742MM | 7.2% | $48.8B | $14.97 | 19.6 |
|
| Term. Yr+ | $23.3B | 4.1% | 16.5% | 20.0% | $3.1B | −$1.5B | $1.6B | 8.6% | $15.0B | 8.6% | — | — | — |
Active scenario IV: $0 (-108.1% vs market)