DOW
Dow Inc
Price:  
35.32 
USD
Volume:  
7,213,641.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DOW Intrinsic Value

28.80 %
Upside

Is DOW undervalued or overvalued?

As of 2025-03-26, the Intrinsic Value of Dow Inc (DOW) is 45.50 USD. This DOW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.32 USD, the upside of Dow Inc is 28.80%. This means that DOW is undervalued by 28.80%.

The range of the Intrinsic Value is 23.17 - 130.40 USD

35.32 USD
Stock Price
45.50 USD
Intrinsic Value
Intrinsic Value Details

DOW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 23.17 - 130.40 45.50 28.8%
DCF (Growth 10y) 21.98 - 112.02 40.93 15.9%
DCF (EBITDA 5y) 31.09 - 38.39 35.76 1.3%
DCF (EBITDA 10y) 34.20 - 43.80 39.58 12.1%
Fair Value 39.57 - 39.57 39.57 12.03%
P/E 35.37 - 35.37 35.37 0.1%
EV/EBITDA 26.61 - 36.71 33.57 -5.0%
EPV 34.10 - 56.42 45.26 28.2%
DDM - Stable 13.49 - 47.87 30.68 -13.1%
DDM - Multi 24.68 - 55.29 32.91 -6.8%

DOW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 24,927.44
Beta 0.51
Outstanding shares (mil) 705.76
Enterprise Value (mil) 24,927.44
Market risk premium 4.60%
Cost of Equity 9.09%
Cost of Debt 6.05%
WACC 7.37%