Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
5.17 USD4.83 USD6.06 USD
+831%
4.83 USDCurrent price is 830.3% above the base model value.
D
Basic MaterialsSpecialty ChemicalsUnited States
DD.US · DuPont de Nemours, Inc.
NYQ · US · USD
Latest price44.97 USD
30D-1.58%
Vs. base value+165%
Research summary
DD.US latest organized financial period shows revenue grew +1.93% YoY and net income declined -211% YoY. Current price is about 44.97 USD, while the model base case is about 16.98 USD; the current price sits +165% 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
Revenue7B USD
Net income-779M USD
Free cash flow172M USD
Operating cash flow560M USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:27
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price44.97 USD
Base value16.98 USD
Vs. base+165%
Price date2026/04/28
16.98 USD16.98 USD16.98 USD
+165%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
70.09 USD65.51 USD82.14 USD
-31.36%
65.51 USDCurrent price is 31.4% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth27.6%
Current price implies roughly 27.6% annualized FCF growth.
27.6%Current price implies roughly 27.6% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
16.98 USD16.98 USD16.98 USD
+165%
16.98 USDCurrent price is 164.7% above the base model value.
Updated: 2026/04/29 07:27
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 | 7B USD | -779M USD | 172M USD | -1.87 |
| 2024/12/30 | Annual | 7B USD | 703M USD | 160M USD | 1.68 |
| 2023/12/30 | Annual | 7B USD | 423M USD | -1B USD | 0.94 |
| 2022/12/30 | Annual | 13B USD | 6B USD | 587M USD | 11.61 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement