As of 2025-05-08, the Intrinsic Value of Dupont De Nemours Inc (DD) is 92.47 USD. This Dupont valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 64.56 USD, the upside of Dupont De Nemours Inc is 43.20%.
The range of the Intrinsic Value is 60.99 - 179.95 USD
Based on its market price of 64.56 USD and our intrinsic valuation, Dupont De Nemours Inc (DD) is undervalued by 43.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 60.99 - 179.95 | 92.47 | 43.2% |
| DCF (Growth 10y) | 70.32 - 189.11 | 101.99 | 58.0% |
| DCF (EBITDA 5y) | 54.70 - 78.32 | 61.14 | -5.3% |
| DCF (EBITDA 10y) | 64.52 - 92.63 | 73.23 | 13.4% |
| Fair Value | 8.40 - 8.40 | 8.40 | -86.99% |
| P/E | 36.32 - 54.86 | 42.97 | -33.4% |
| EV/EBITDA | 54.87 - 79.68 | 63.59 | -1.5% |
| EPV | 68.98 - 90.84 | 79.91 | 23.8% |
| DDM - Stable | 16.83 - 53.97 | 35.40 | -45.2% |
| DDM - Multi | 48.54 - 110.94 | 66.46 | 2.9% |
| Market Cap (mil) | 27,018.36 |
| Beta | 1.26 |
| Outstanding shares (mil) | 418.50 |
| Enterprise Value (mil) | 32,339.36 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.39% |
| Cost of Debt | 4.77% |
| WACC | 7.50% |