APD · Air Products and Chemicals, Inc.

$277.792026-07-21

Sector: Basic Materials; Industry: Chemicals - Specialty; Sub-Industry: Industrial Gases

Intrinsic Value Range Comparison · Mulya.ai

Bull

$2

-99.1% vs market

Base · active

$0

-109.9% vs market

Bear

$0

-100.3% vs market

Mulya.ai vs Analyst IV Comparison?

Bear $-1

Base $-27

Bull $2

Market $278

Median $320

Market Price $278

Mulya.ai Base $-27

Analysts Median $320

Mulya.ai IV range ($-1 · $2)

Analysts Range ($285 · $360)

Fundamentals · historical + forward · base

italics = DCF projection

Period	Revenue	Rev Gr ?	Ops M% ?	Tax Rate ?	NOPAT ?	Reinvest ?	FCFF ?	WACC% ?	PV FCFF ?	ROIC ?	Inv. Cap ?	EPS ?	P/E
2024.Q2	$12.6B	—	19.8%	18.3%	$2.0B	−$4.6B	−$2.6B	7.3%	—	7.9%	$25.9B	$10.32	—
2025.Q1	$12.1B	-4.0%	36.9%	19.6%	$3.6B	−$3.8B	−$236MM	8.2%	—	13.0%	$29.2B	$17.17	—
2025.Q2	$12.1B	0.0%	36.9%	16.5%	$3.7B	−$5.0B	−$1.2B	7.8%	—	12.8%	$29.0B	$17.17	—
2026.Q1	$12.0B	-0.5%	-7.3%	19.9%	−$703MM	−$5.7B	−$6.4B	9.1%	—	-2.3%	$31.9B	$-1.77	—
2026.Q2	$12.5B	3.5%	18.4%	21.4%	$1.8B	−$2.0B	−$156MM	7.5%	—	5.6%	$32.5B	$9.45	27.0
italics below = DCF projection · 10yr Rev CAGR: 6.7%
2027.Q2	$13.2B	+5.6%	22.5%	21.3%	$2.3B	−$3.1B	−$769MM	7.5%	−$715MM	6.8%	$35.6B	$10.45	26.6
2028.Q2	$13.9B	+5.8%	22.9%	21.1%	$2.5B	−$2.7B	−$212MM	7.7%	−$183MM	6.8%	$38.3B	$11.28	24.6
2029.Q2	$15.3B	+9.9%	23.8%	21.0%	$2.9B	−$4.2B	−$1.3B	7.8%	−$1.1B	7.1%	$42.5B	$12.89	21.6
2030.Q2	$16.7B	+9.1%	23.8%	20.9%	$3.1B	−$5.9B	−$2.7B	7.9%	−$2.0B	6.9%	$48.3B	$14.13	19.7
2031.Q2	$18.1B	+8.3%	23.8%	20.7%	$3.4B	−$5.5B	−$2.1B	8.0%	−$1.4B	6.7%	$53.8B	$15.32	18.1

Term. Yr+	$24.9B	4.1%	16.5%	20.0%	$3.3B	−$1.6B	$1.7B	8.6%	$17.6B	8.6%	—	—	—

Active scenario IV: $0 (-109.9% vs market)