DOW · Dow Inc.
$29.042026-07-21Sector: Basic Materials; Industry: Chemicals; Sub-Industry: Commodity Chemicals
Intrinsic Value Range Comparison · Mulya.ai
Very High Uncertainty
Base · active
$90
+208.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($15 · $90) Analysts Range ($27 · $51) 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 | $44.6B | — | 5.6% | 0.0% | $2.6B | $660MM | $3.3B | 6.4% | — | 8.3% | $31.4B | $0.82 | — |
| 2024.Q4 | $44.6B | 0.0% | 5.6% | 24.9% | $1.9B | −$1.8B | $69MM | 7.4% | — | 6.1% | $30.9B | $0.82 | — |
| 2025.Q1 | $43.0B | -3.7% | 4.8% | 45.0% | $1.1B | −$1.5B | −$349MM | 7.0% | — | 3.7% | $31.2B | $1.55 | — |
| 2025.Q4 | $43.0B | 0.0% | 4.8% | 2.7% | $2.0B | −$1.1B | $952MM | 10.2% | — | 6.6% | $29.6B | $1.55 | — |
| 2026.Q1 | $39.3B | -8.5% | -2.3% | 0.0% | −$933MM | $83MM | −$850MM | 10.1% | — | -3.2% | $29.6B | $-3.83 | — |
| italics below = DCF projection · 10yr Rev CAGR: 9.5% |
| 2027.Q1 | $45.2B | +15.0% | -2.3% | 2.0% | −$1.0B | −$1.1B | −$2.1B | 10.7% | −$1.9B | -3.4% | $30.7B | $-1.42 | — |
| 2028.Q1 | $51.4B | +13.8% | 0.9% | 4.0% | $466MM | −$1.5B | −$1.1B | 10.5% | −$883MM | 1.5% | $32.3B | $0.65 | 44.7 |
| 2029.Q1 | $57.9B | +12.6% | 4.2% | 6.0% | $2.3B | −$2.4B | −$133MM | 10.3% | −$98MM | 6.8% | $34.7B | $3.16 | 9.2 |
| 2030.Q1 | $64.5B | +11.3% | 7.4% | 8.0% | $4.4B | −$1.0B | $3.4B | 10.1% | $2.3B | 12.5% | $35.7B | $6.12 | 4.7 |
| 2031.Q1 | $71.0B | +10.1% | 13.9% | 10.0% | $8.9B | −$1.2B | $7.7B | 9.9% | $4.7B | 24.5% | $36.9B | $12.36 | 2.3 |
|
| Term. Yr+ | $101.3B | 4.1% | 13.9% | 20.0% | $11.3B | −$2.8B | $8.5B | 8.6% | $74.4B | 16.6% | — | — | — |
Active scenario IV: $90 (+208.8% vs market)