DD DuPont de Nemours, Inc.
Basic Materials
Price
$144.21
Intrinsic value
$7.38
Buy price
$5.90
Discount
-1854.9%
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
- $362,000,000.00
- Total debt
- $3,179,000,064.00
- Cash & STI
- $1,740,000,000.00
- Shares out.
- 136,800,000
Overvalued
Intrinsic value$7.38
Buy price (with MOS)$5.90
Current price$144.21
Discount to intrinsic value-1854.9%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 5.3%
- Current ROE
- -5.6%
- Minimum ROE
- -5.6%
Debt quality
CONSERVATIVE- Debt / Equity
- 0.23x
Moat proxy
WEAK_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.18x
Technical chart
Confluence: WEAK (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
- min(cfCAGR,revenueCAGR)
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 129.2%
- Public economic interest
- 98.7%
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.