DD DuPont
Intrinsic value$0.00
Price (at call)$144.05
Margin of safety
-100.0%
vs market (rating basis)
-80.3%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Revenue growth (Y1) | -8.0% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | 5.6% |
| Years to target margin | 5 |
| Sales-to-capital | 0.50 |
| Beta | 1.09 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 9.2% |
| Terminal WACC | 8.8% |
Valuation bridge
| PV of explicit FCFF | 876.85M |
| PV of terminal value | 868.18M |
| Equity value | 0 |
| ÷ shares → per share | $0.00 |
News
bullish +0.60 · 8 articles
- Celanese Q2 Earnings Call Highlights
- Earnings Beat, Higher 2026 Guidance and Buybacks Could Be A Game Changer For DuPont (DD)
- DD Q2 Earnings Call Points to Faster Second-Half Growth
- DuPont (DD) Stock May Be Fully Priced On Its 62% Run
- DuPont De Nemours (DD) Could Be 20% Undervalued As Earnings And Guidance Reset Expectations
- DuPont de Nemours Q2 Earnings Call Highlights
- DuPont de Nemours, Inc. Q2 2026 Earnings Call Summary
- DuPont Stock Ekes Out Gain as a Beat-and-Raise Quarter Isn’t Enough for Wall Street
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 5.65B | -8.0% | 5.6% | 206.91M | 0 | 206.91M | 189.53M |
| 2 | 5.27B | -6.7% | 5.6% | 193.00M | 0 | 193.00M | 161.94M |
| 3 | 4.98B | -5.4% | 5.6% | 182.49M | 0 | 182.49M | 140.27M |
| 4 | 4.77B | -4.2% | 5.6% | 174.89M | 0 | 174.89M | 123.13M |
| 5 | 4.64B | -2.9% | 5.6% | 169.84M | 0 | 169.84M | 109.53M |
| 6 | 4.56B | -1.6% | 5.6% | 167.10M | 0 | 167.10M | 98.72M |
| 7 | 4.55B | -0.3% | 5.6% | 166.54M | 0 | 166.54M | 90.13M |
| 8 | 4.59B | 0.9% | 5.6% | 168.11M | 85.87M | 82.25M | 40.77M |
| 9 | 4.69B | 2.2% | 5.6% | 171.85M | 203.95M | -32.10M | -14.58M |
| 10 | 4.86B | 3.5% | 5.6% | 177.87M | 328.37M | -150.50M | -62.60M |
⚠ intrinsic value floored at 0 — the drivers imply the equity claim is worth less than the debt ahead of it · Extreme gap to market price — large, heavily-covered stocks are rarely mispriced this much; the gap likely embeds disruption, decline, or balance-sheet risk the model underweights. Treat as a flag to investigate, not a verdict.