Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
110.15 USD190.61 USD257.40 USD
-58.23%
190.61 USDCurrent price is 58.2% below the base model value.
C
Basic MaterialsAgricultural InputsUnited States
CTVA.US · Corteva, Inc.
NYQ · US · USD
Latest price79.62 USD
30D-5.03%
Vs. base value+79.5%
Research summary
CTVA.US latest organized financial period shows revenue grew +2.92% YoY and net income grew +20.62% YoY. Current price is about 79.62 USD, while the model base case is about 44.36 USD; the current price sits +79.5% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue17B USD
Net income1B USD
Free cash flow3B USD
Operating cash flow3B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:26
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price79.62 USD
Base value44.36 USD
Vs. base+79.5%
Price date2026/04/28
34.22 USD44.36 USD52.40 USD
+79.49%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
32.80 USD53.07 USD69.15 USD
+50.03%
53.07 USDCurrent price is 50% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth4.6%
Current price implies roughly 4.6% annualized FCF growth.
4.6%Current price implies roughly 4.6% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
29.21 USD29.21 USD29.21 USD
+173%
29.21 USDCurrent price is 172.6% above the base model value.
Updated: 2026/04/29 07:26
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 17B USD | 1B USD | 3B USD | 1.6 |
| 2024/12/30 | Annual | 17B USD | 907M USD | 2B USD | 1.3 |
| 2023/12/30 | Annual | 17B USD | 735M USD | 1B USD | 1.03 |
| 2022/12/30 | Annual | 17B USD | 1B USD | 267M USD | 1.58 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement