As of 2024-12-15, the Intrinsic Value of Corteva Inc (CTVA) is
78.01 USD. This Corteva valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 59.49 USD, the upside of Corteva Inc is
31.10%.
The range of the Intrinsic Value is 52.02 - 155.30 USD
78.01 USD
Intrinsic Value
Corteva Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
52.02 - 155.30 |
78.01 |
31.1% |
| DCF (Growth 10y) |
68.89 - 192.76 |
100.28 |
68.6% |
| DCF (EBITDA 5y) |
41.26 - 57.81 |
47.81 |
-19.6% |
| DCF (EBITDA 10y) |
57.38 - 81.90 |
67.26 |
13.1% |
| Fair Value |
25.28 - 25.28 |
25.28 |
-57.50% |
| P/E |
14.58 - 33.99 |
18.03 |
-69.7% |
| EV/EBITDA |
20.86 - 48.00 |
34.05 |
-42.8% |
| EPV |
42.20 - 59.66 |
50.93 |
-14.4% |
| DDM - Stable |
11.34 - 39.63 |
25.49 |
-57.2% |
| DDM - Multi |
48.68 - 125.29 |
69.33 |
16.5% |
Corteva Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
40,886.88 |
| Beta |
0.43 |
| Outstanding shares (mil) |
687.29 |
| Enterprise Value (mil) |
44,181.88 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.27% |
| Cost of Debt |
9.50% |
| WACC |
7.32% |