DuPont de Nemours, Inc. (DD) DCF Valuation

DuPont de Nemours, Inc. (DD) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

DuPont de Nemours, Inc. (DD) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Reveal the true potential of DuPont de Nemours, Inc. (DD) with our professional-grade DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how changes affect DuPont's valuation – all within a single Excel template.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 21,512.0 20,397.0 12,566.0 13,017.0 12,068.0 10,641.6 9,383.9 8,274.8 7,296.7 6,434.3
Revenue Growth, % 0 -5.18 -38.39 3.59 -7.29 -11.82 -11.82 -11.82 -11.82 -11.82
EBITDA 2,260.0 -201.0 3,012.0 3,185.0 2,047.0 1,594.5 1,406.1 1,239.9 1,093.3 964.1
EBITDA, % 10.51 -0.98544 23.97 24.47 16.96 14.98 14.98 14.98 14.98 14.98
Depreciation 2,066.0 1,373.0 1,112.0 1,135.0 1,147.0 923.9 814.7 718.4 633.5 558.6
Depreciation, % 9.6 6.73 8.85 8.72 9.5 8.68 8.68 8.68 8.68 8.68
EBIT 194.0 -1,574.0 1,900.0 2,050.0 900.0 670.7 591.4 521.5 459.9 405.5
EBIT, % 0.90182 -7.72 15.12 15.75 7.46 6.3 6.3 6.3 6.3 6.3
Total Cash 1,540.0 2,544.0 2,011.0 4,964.0 2,803.0 2,064.4 1,820.4 1,605.2 1,415.5 1,248.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 3,834.0 1,911.0 2,159.0 2,518.0 2,370.0
Account Receivables, % 17.82 9.37 17.18 19.34 19.64
Inventories 4,319.0 3,726.0 2,862.0 2,329.0 2,147.0 2,060.3 1,816.8 1,602.0 1,412.7 1,245.7
Inventories, % 20.08 18.27 22.78 17.89 17.79 19.36 19.36 19.36 19.36 19.36
Accounts Payable 2,934.0 2,222.0 2,102.0 2,103.0 1,675.0 1,517.4 1,338.1 1,179.9 1,040.5 917.5
Accounts Payable, % 13.64 10.89 16.73 16.16 13.88 14.26 14.26 14.26 14.26 14.26
Capital Expenditure -2,677.0 -1,264.0 -3,237.0 -743.0 -619.0 -1,175.7 -1,036.7 -914.2 -806.1 -710.8
Capital Expenditure, % -12.44 -6.2 -25.76 -5.71 -5.13 -11.05 -11.05 -11.05 -11.05 -11.05
Tax Rate, % 16.07 16.07 16.07 16.07 16.07 16.07 16.07 16.07 16.07 16.07
EBITAT 251.3 -1,561.5 1,548.7 1,502.1 755.4 587.4 518.0 456.7 402.8 355.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -5,578.7 351.5 -80.3 2,069.1 1,185.4 860.7 569.8 502.5 443.1 390.7
WACC, % 9.61 9.6 9.44 9.36 9.46 9.49 9.49 9.49 9.49 9.49
PV UFCF
SUM PV UFCF 2,200.6
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 406
Terminal Value 7,397
Present Terminal Value 4,700
Enterprise Value 6,901
Net Debt 5,484
Equity Value 1,417
Diluted Shares Outstanding, MM 451
Equity Value Per Share 3.14

What You Will Get

  • Pre-Filled Financial Model: DuPont de Nemours, Inc.'s (DD) actual data facilitates accurate DCF valuation.
  • Full Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
  • Instant Calculations: Automatic updates provide immediate results as you adjust inputs.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
  • Customizable and Reusable: Designed for adaptability, allowing for repeated use in comprehensive forecasting.

Key Features

  • 🔍 Real-Life DD Financials: Pre-filled historical and projected data for DuPont de Nemours, Inc. (DD).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate DuPont’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize DuPont’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered DuPont de Nemours, Inc. (DD) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for DuPont de Nemours, Inc. (DD)’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for DuPont de Nemours, Inc. (DD)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters effortlessly to suit your financial analysis.
  • Real-Time Feedback: Watch DuPont's valuation change live as you tweak the inputs.
  • Preloaded Data: Comes with DuPont’s latest financial information for immediate evaluation.
  • Relied Upon by Experts: Favored by analysts and investors for making well-informed choices.

Who Should Use DuPont de Nemours, Inc. (DD)?

  • Investors: Gain insights and make informed decisions with a trusted leader in innovation and sustainability.
  • Financial Analysts: Utilize comprehensive reports and data to enhance your analysis of market trends.
  • Consultants: Leverage DuPont's expertise to provide clients with cutting-edge solutions and strategies.
  • Industry Professionals: Expand your knowledge of chemical and material sciences through DuPont's extensive resources.
  • Educators and Students: Explore real-world applications of chemistry and engineering in your curriculum.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled DuPont de Nemours, Inc. (DD) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for DuPont de Nemours, Inc. (DD).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.