CTVA · Corteva, Inc.
$82.602026-07-21Sector: Basic Materials; Industry: Agricultural Inputs; Sub-Industry: Fertilizers & Agricultural Chemicals
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$48
-41.6% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($48 · $47) Analysts Range ($82 · $95) 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 |
|---|
| 2024.Q1 | $17.2B | — | 13.8% | 11.1% | $2.1B | $342MM | $2.5B | 6.6% | — | 6.7% | $31.6B | $1.09 | — |
| 2024.Q4 | $17.2B | 0.0% | 13.8% | 32.3% | $1.6B | $188MM | $1.8B | 7.6% | — | 5.5% | $27.2B | $1.09 | — |
| 2025.Q1 | $16.9B | -1.8% | 14.0% | 26.8% | $1.7B | $564MM | $2.3B | 6.9% | — | 6.0% | $30.4B | $1.35 | — |
| 2025.Q4 | $16.9B | 0.0% | 14.0% | 28.7% | $1.7B | $792MM | $2.5B | 7.5% | — | 6.0% | $26.2B | $1.35 | — |
| 2026.Q1 | $17.9B | 5.8% | 18.4% | 28.4% | $2.4B | −$272MM | $2.1B | 6.7% | — | 8.4% | $29.8B | $1.73 | 16.9 |
| italics below = DCF projection · 10yr Rev CAGR: 3.8% |
| 2027.Q1 | $18.5B | +3.4% | 16.7% | 27.5% | $2.2B | −$1.0B | $1.2B | 6.8% | $1.1B | 7.4% | $30.9B | $2.94 | 28.1 |
| 2028.Q1 | $19.1B | +3.5% | 17.7% | 26.7% | $2.5B | −$1.1B | $1.4B | 7.0% | $1.2B | 7.9% | $32.0B | $3.26 | 25.3 |
| 2029.Q1 | $19.8B | +3.6% | 19.7% | 25.9% | $2.9B | −$1.2B | $1.7B | 7.2% | $1.4B | 8.9% | $33.2B | $3.80 | 21.7 |
| 2030.Q1 | $20.6B | +3.6% | 19.7% | 25.0% | $3.0B | −$1.3B | $1.7B | 7.4% | $1.3B | 9.0% | $34.5B | $3.99 | 20.7 |
| 2031.Q1 | $21.3B | +3.7% | 19.7% | 24.2% | $3.2B | −$1.4B | $1.8B | 7.5% | $1.2B | 9.0% | $35.9B | $4.18 | 19.8 |
|
| Term. Yr+ | $26.9B | 4.1% | 15.8% | 20.0% | $3.4B | −$1.6B | $1.8B | 8.6% | $19.0B | 8.6% | — | — | — |
Active scenario IV: $48 (-41.6% vs market)