DD · DuPont de Nemours, Inc.
$135.962026-07-21Sector: Basic Materials; Industry: Chemicals - Specialty; Sub-Industry: Specialty Chemicals
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$56
-58.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-3 · $140) Analysts Range ($52 · $60) 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 | $12.1B | — | 14.2% | 0.0% | $1.8B | $98MM | $1.9B | 8.9% | — | 6.2% | $29.3B | $3.07 | — |
| 2024.Q4 | $12.1B | 0.0% | 14.2% | 35.1% | $1.1B | $524MM | $1.6B | 8.8% | — | 3.8% | $28.7B | $3.07 | — |
| 2025.Q1 | $12.4B | 2.6% | 14.8% | 45.0% | $1.0B | $321MM | $1.3B | 8.8% | — | 3.5% | $28.2B | $5.11 | — |
| 2025.Q4 | $12.4B | 0.0% | 14.8% | 45.0% | $1.0B | $304MM | $1.3B | 9.0% | — | 4.5% | $16.4B | $5.11 | — |
| 2026.Q1 | $9.7B | -21.7% | 15.3% | 21.4% | $1.2B | $368MM | $1.5B | 9.0% | — | 7.1% | $16.5B | $-0.21 | 12.6 |
| italics below = DCF projection · 10yr Rev CAGR: 0.6% |
| 2027.Q1 | $7.2B | +-25.4% | 12.6% | 21.3% | $716MM | $0MM | $716MM | 8.9% | $657MM | 4.3% | $16.5B | $5.20 | 26.1 |
| 2028.Q1 | $7.5B | +3.9% | 12.6% | 21.1% | $745MM | −$46MM | $699MM | 8.9% | $589MM | 4.5% | $16.5B | $5.41 | 25.1 |
| 2029.Q1 | $7.8B | +4.0% | 12.6% | 21.0% | $776MM | −$55MM | $721MM | 8.8% | $558MM | 4.7% | $16.6B | $5.64 | 24.1 |
| 2030.Q1 | $8.1B | +4.0% | 12.6% | 20.8% | $809MM | −$66MM | $743MM | 8.8% | $529MM | 4.9% | $16.6B | $5.88 | 23.1 |
| 2031.Q1 | $8.5B | +4.1% | 12.6% | 20.7% | $843MM | −$80MM | $763MM | 8.8% | $500MM | 5.1% | $16.7B | $6.13 | 22.2 |
|
| Term. Yr+ | $10.8B | 4.1% | 12.6% | 20.0% | $1.1B | −$516MM | $566MM | 8.6% | $5.4B | 8.6% | — | — | — |
Active scenario IV: $56 (-58.5% vs market)