CTVA Corteva, Inc.
Basic Materials
Price
$75.74
Intrinsic value
$22.66
Buy price
$18.13
Discount
-234.2%
DCF walkthrough
Near-term growth (g1)0.00%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $2,624,000,000.00
- Total debt
- $4,874,999,808.00
- Cash & STI
- $2,364,999,936.00
- Shares out.
- 669,800,000
Overvalued
Intrinsic value$22.66
Buy price (with MOS)$18.13
Current price$75.74
Discount to intrinsic value-234.2%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 4.0%
- Current ROE
- 4.5%
- Minimum ROE
- 2.9%
Debt quality
CONSERVATIVE- Debt / Equity
- 0.20x
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 2.42x
Technical chart
Confluence: DOWNTREND (1/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- revenueCAGR
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 27.3%
- Public economic interest
- 99.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.