As of 2024-12-12, the Intrinsic Value of Dow Inc (DOW) is
102.16 USD. This DOW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 41.50 USD, the upside of Dow Inc is
146.20%.
The range of the Intrinsic Value is 56.29 - 319.00 USD
102.16 USD
Intrinsic Value
DOW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
56.29 - 319.00 |
102.16 |
146.2% |
| DCF (Growth 10y) |
66.67 - 337.32 |
114.37 |
175.6% |
| DCF (EBITDA 5y) |
56.25 - 69.47 |
63.57 |
53.2% |
| DCF (EBITDA 10y) |
64.50 - 88.85 |
76.59 |
84.6% |
| Fair Value |
38.00 - 38.00 |
38.00 |
-8.45% |
| P/E |
18.20 - 31.19 |
21.00 |
-49.4% |
| EV/EBITDA |
28.20 - 40.46 |
36.58 |
-11.9% |
| EPV |
59.33 - 102.16 |
80.74 |
94.6% |
| DDM - Stable |
12.45 - 48.29 |
30.37 |
-26.8% |
| DDM - Multi |
45.18 - 118.23 |
63.51 |
53.0% |
DOW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
29,053.73 |
| Beta |
0.43 |
| Outstanding shares (mil) |
700.09 |
| Enterprise Value (mil) |
42,741.73 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.19% |
| Cost of Debt |
5.74% |
| WACC |
7.49% |