CTVA · Corteva, Inc.
$85.492026-05-17Sector: Basic Materials; Industry: Agricultural Inputs; Sub-Industry: Fertilizers & Agricultural Chemicals
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$54
-37.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($54 · $55) Analysts Range ($80 · $89) 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 |
|---|
| 2021.Q4 | $15.7B | — | 9.9% | 22.3% | $1.2B | $963MM | $2.2B | 5.8% | — | 4.7% | $25.3B | $2.61 | — |
| 2022.Q4 | $17.5B | 11.5% | 13.0% | 14.7% | $1.9B | −$1.3B | $667MM | 7.2% | — | 7.4% | $26.7B | $1.70 | — |
| 2023.Q4 | $17.2B | -1.3% | 14.4% | 13.9% | $2.1B | −$2.0B | $82MM | 7.0% | — | 7.7% | $28.5B | $1.09 | — |
| 2024.Q4 | $16.9B | -1.8% | 14.5% | 32.3% | $1.7B | $107MM | $1.8B | 7.6% | — | 6.0% | $27.2B | $1.35 | — |
| 2025.Q4 | $17.4B | 2.9% | 17.4% | 28.7% | $2.2B | $706MM | $2.9B | 7.5% | — | 8.0% | $26.3B | $1.63 | 19.1 |
| italics below = DCF projection · 10yr Rev CAGR: 4% |
| 2026.Q4 | $18.1B | +4.0% | 17.3% | 27.8% | $2.3B | −$1.1B | $1.2B | 7.4% | $1.1B | 8.4% | $27.4B | $2.87 | 29.8 |
| 2027.Q4 | $18.8B | +4.0% | 18.9% | 26.9% | $2.6B | −$1.1B | $1.5B | 7.5% | $1.3B | 9.3% | $28.5B | $3.29 | 26.0 |
| 2028.Q4 | $19.6B | +4.0% | 20.2% | 26.1% | $2.9B | −$1.2B | $1.7B | 7.7% | $1.4B | 10.1% | $29.8B | $3.71 | 23.0 |
| 2029.Q4 | $20.4B | +4.0% | 20.2% | 25.2% | $3.1B | −$1.3B | $1.8B | 7.8% | $1.3B | 10.1% | $31.1B | $3.90 | 21.9 |
| 2030.Q4 | $21.2B | +4.0% | 20.2% | 24.3% | $3.2B | −$1.4B | $1.8B | 7.9% | $1.3B | 10.2% | $32.5B | $4.11 | 20.8 |
|
| Term. Yr+ | $26.9B | 4.1% | 16.4% | 20.0% | $3.5B | −$1.7B | $1.8B | 8.6% | $19.1B | 8.6% | — | — | — |
Active scenario IV: $54 (-37.2% vs market)