As of 2024-12-11, the Intrinsic Value of Dupont De Nemours Inc (DD) is
98.56 USD. This Dupont valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 82.08 USD, the upside of Dupont De Nemours Inc is
20.10%.
The range of the Intrinsic Value is 59.01 - 249.01 USD
98.56 USD
Intrinsic Value
Dupont Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
59.01 - 249.01 |
98.56 |
20.1% |
| DCF (Growth 10y) |
77.86 - 296.95 |
123.75 |
50.8% |
| DCF (EBITDA 5y) |
58.70 - 77.72 |
68.48 |
-16.6% |
| DCF (EBITDA 10y) |
72.29 - 99.73 |
85.67 |
4.4% |
| Fair Value |
9.56 - 9.56 |
9.56 |
-88.35% |
| P/E |
40.57 - 51.48 |
44.37 |
-45.9% |
| EV/EBITDA |
52.67 - 72.63 |
61.81 |
-24.7% |
| EPV |
66.75 - 93.27 |
80.01 |
-2.5% |
| DDM - Stable |
20.24 - 81.05 |
50.64 |
-38.3% |
| DDM - Multi |
50.74 - 148.31 |
74.51 |
-9.2% |
Dupont Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
34,306.16 |
| Beta |
0.58 |
| Outstanding shares (mil) |
417.96 |
| Enterprise Value (mil) |
39,831.16 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.37% |
| Cost of Debt |
4.73% |
| WACC |
7.55% |