DD · DuPont de Nemours, Inc.
$45.472026-05-17Sector: Basic Materials; Industry: Chemicals - Specialty; Sub-Industry: Specialty Chemicals
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$9
-80.6% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-1 · $12) Analysts Range ($52 · $161) 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 | $12.6B | — | 14.9% | 16.4% | $1.6B | −$1.8B | −$215MM | 8.1% | — | 4.4% | $35.2B | $15.63 | — |
| 2022.Q4 | $13.0B | 3.6% | 15.5% | 26.7% | $1.5B | $10.0B | $11.5B | 8.8% | — | 4.6% | $29.7B | $14.18 | — |
| 2023.Q4 | $12.1B | -7.3% | 14.2% | 0.0% | $1.8B | −$144MM | $1.7B | 9.1% | — | 6.1% | $29.7B | $1.02 | — |
| 2024.Q4 | $12.4B | 2.6% | 14.8% | 35.1% | $1.2B | $524MM | $1.7B | 8.8% | — | 4.1% | $28.7B | $1.70 | — |
| 2025.Q4 | $11.1B | -10.5% | 16.2% | 45.0% | $988MM | $304MM | $1.3B | 9.0% | — | 4.4% | $16.4B | $-1.88 | 10.5 |
| italics below = DCF projection · 10yr Rev CAGR: -0.9% |
| 2026.Q4 | $7.1B | +-35.8% | 12.6% | 42.5% | $514MM | $0MM | $514MM | 8.9% | $472MM | 3.1% | $16.4B | $1.24 | 36.7 |
| 2027.Q4 | $7.4B | +3.8% | 12.6% | 40.0% | $557MM | −$435MM | $122MM | 8.9% | $103MM | 3.4% | $16.8B | $1.35 | 33.7 |
| 2028.Q4 | $7.7B | +3.8% | 12.6% | 37.5% | $602MM | −$487MM | $115MM | 8.9% | $89MM | 3.5% | $17.3B | $1.46 | 31.1 |
| 2029.Q4 | $8.0B | +4.0% | 12.6% | 35.0% | $651MM | −$556MM | $95MM | 8.8% | $67MM | 3.7% | $17.8B | $1.57 | 29.0 |
| 2030.Q4 | $8.3B | +4.0% | 12.6% | 32.5% | $703MM | −$624MM | $80MM | 8.8% | $52MM | 3.9% | $18.5B | $1.70 | 26.7 |
|
| Term. Yr+ | $10.5B | 4.1% | 12.6% | 20.0% | $1.1B | −$505MM | $554MM | 8.6% | $5.3B | 8.6% | — | — | — |
Active scenario IV: $9 (-80.6% vs market)