As of 2025-07-03, the Intrinsic Value of Dupont De Nemours Inc (DD) is 94.38 USD. This Dupont valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 72.95 USD, the upside of Dupont De Nemours Inc is 29.4%.

The range of the Intrinsic Value is 70.41 - 140.98 USD.

Is Dupont undervalued or overvalued?

Based on its market price of 72.95 USD and our intrinsic valuation, Dupont De Nemours Inc (DD) is undervalued by 29.4%.

72.95 USD

Stock Price

94.38 USD

Intrinsic Value

Intrinsic Value Details

Dupont Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	70.41 - 140.98	94.38	29.4%
DCF (Growth Exit 10Y)	95.92 - 179.34	124.45	70.6%
DCF (EBITDA Exit 5Y)	77.42 - 104.03	86.19	18.1%
DCF (EBITDA Exit 10Y)	100.5 - 136.27	113.26	55.3%
Peter Lynch Fair Value	-0.9 - -0.9	-0.9	-101.23%
P/E Multiples	(3.89) - 66.81	29.16	-60.0%
EV/EBITDA Multiples	65.04 - 93.95	74.28	1.8%
Earnings Power Value	67.34 - 86.82	77.08	5.7%
Dividend Discount Model - Multi Stages	49.48 - 93.69	64.84	-11.1%

Dupont Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Sherwin-Williams Co	252.66 - 597.37	357.05	1.3%
PPG Industries Inc	91.17 - 191.95	124.74	5.2%
International Flavors & Fragrances Inc	58.63 - 161.33	90.68	18.3%
RPM International Inc	81.41 - 205.11	117.47	3.8%
Albemarle Corp	16.78 - 34.08	21.95	-67.7%
Axalta Coating Systems Ltd	36.23 - 61	45.97	47.1%
NewMarket Corp	537.99 - 963.27	693.29	-3.7%
Celanese Corp	(47.18) - 1,315.31	9.72	-84.0%
Element Solutions Inc	21.32 - 44.44	29.04	20.8%
HB Fuller Co	79.86 - 326.31	137.45	118.2%

Dupont Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	30,530
Beta	1.22
Outstanding shares (mil)	419
Enterprise Value (mil)	35,942

Market risk premium	5.1%
Cost of Equity	8.6%
Cost of Debt	4.8%
WACC	7.7%