DOW · Dow Inc.
$41.402026-05-17Sector: Basic Materials; Industry: Chemicals; Sub-Industry: Commodity Chemicals
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$38
-8.1% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($19 · $62) Analysts Range ($25 · $38) 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 | $55.0B | — | 14.3% | 21.4% | $6.2B | −$929MM | $5.3B | 5.5% | — | 21.2% | $29.3B | $8.79 | — |
| 2022.Q4 | $56.9B | 3.5% | 9.4% | 23.8% | $4.1B | −$223MM | $3.8B | 6.9% | — | 13.3% | $31.8B | $6.38 | — |
| 2023.Q4 | $44.6B | -21.6% | 5.6% | 0.0% | $2.5B | $1.3B | $3.8B | 7.3% | — | 8.2% | $30.2B | $0.82 | — |
| 2024.Q4 | $43.0B | -3.7% | 4.8% | 24.9% | $1.5B | −$1.8B | −$271MM | 7.4% | — | 5.1% | $30.9B | $1.55 | — |
| 2025.Q4 | $40.0B | -7.0% | -1.8% | 2.7% | −$718MM | −$1.1B | −$1.8B | 10.2% | — | -2.4% | $29.6B | $-3.65 | — |
| italics below = DCF projection · 10yr Rev CAGR: 3.5% |
| 2026.Q4 | $40.9B | +2.4% | -1.9% | 4.4% | −$722MM | −$750MM | −$1.5B | 10.4% | −$1.3B | -2.4% | $30.3B | $-1.01 | — |
| 2027.Q4 | $42.2B | +3.1% | 1.3% | 6.1% | $519MM | −$990MM | −$471MM | 10.3% | −$386MM | 1.7% | $31.3B | $0.72 | 57.5 |
| 2028.Q4 | $43.5B | +3.2% | 4.5% | 7.9% | $1.8B | −$1.0B | $758MM | 10.1% | $565MM | 5.6% | $32.3B | $2.50 | 16.6 |
| 2029.Q4 | $45.0B | +3.4% | 7.6% | 9.6% | $3.1B | −$1.4B | $1.7B | 9.9% | $1.2B | 9.4% | $33.7B | $4.32 | 9.6 |
| 2030.Q4 | $46.6B | +3.5% | 13.9% | 11.3% | $5.8B | −$1.4B | $4.3B | 9.7% | $2.7B | 16.7% | $35.2B | $8.02 | 5.2 |
|
| Term. Yr+ | $58.6B | 4.1% | 13.9% | 20.0% | $6.5B | −$2.3B | $4.3B | 8.6% | $37.7B | 11.7% | — | — | — |
Active scenario IV: $38 (-8.1% vs market)