CTVA Corteva
Intrinsic value$27.13
Price (at call)$85.90
Margin of safety
-68.4%
vs market (rating basis)
-42.7%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Revenue growth (Y1) | -0.1% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | 10.9% |
| Years to target margin | 5 |
| Sales-to-capital | 0.67 |
| Beta | 0.58 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 7.3% |
| Terminal WACC | 9.1% |
Valuation bridge
| PV of explicit FCFF | 7.17B |
| PV of terminal value | 9.23B |
| Equity value | 18.10B |
| ÷ shares → per share | $27.13 |
News
neutral +0.10 · 8 articles
- Will Higher Peru Output Strengthen Mission Produce's Outlook?
- Corteva CEO Sees Expansion From Corn Into Strawberries
- ADM (ADM) Up 10.1% Since Last Earnings Report: Can It Continue?
- Corteva Says Farmers Are Willing to Pay Up for High-Tech Seeds
- DOLE or CTVA: Which Is the Better Value Stock Right Now?
- Corteva (CTVA) Faces Near-Term Headwinds, but Its Long-Term Growth Story Remains Intact
- Corteva's Vylor Spin-Off Seen as Key Rerating Catalyst, RBC Says
- Four firms control more than half of the world’s seed supply. Italian farmers are fighting back and returning to the bartering system
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 17.87B | -0.1% | 10.9% | 1.38B | 0 | 1.38B | 1.29B |
| 2 | 17.92B | 0.3% | 10.9% | 1.39B | 79.32M | 1.31B | 1.14B |
| 3 | 18.05B | 0.7% | 10.9% | 1.40B | 186.76M | 1.21B | 980.71M |
| 4 | 18.25B | 1.1% | 10.9% | 1.41B | 296.01M | 1.12B | 843.28M |
| 5 | 18.52B | 1.5% | 10.9% | 1.43B | 408.39M | 1.03B | 721.87M |
| 6 | 18.87B | 1.9% | 10.9% | 1.46B | 525.27M | 936.00M | 614.08M |
| 7 | 19.31B | 2.3% | 10.9% | 1.49B | 648.12M | 846.75M | 517.84M |
| 8 | 19.83B | 2.7% | 10.9% | 1.54B | 778.48M | 756.73M | 431.40M |
| 9 | 20.44B | 3.1% | 10.9% | 1.58B | 918.08M | 664.72M | 353.24M |
| 10 | 21.16B | 3.5% | 10.9% | 1.64B | 1.07B | 569.41M | 282.06M |