Fair value (multi-method)
Four independent methods triangulate what DD is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
—
Method range
$17.39 – $56.86
median $41.24
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | — | — |
| Exit multiple | $41.24 | -11.97% |
| Analyst target | $56.86 | +21.37% |
| Graham number | $17.39 | -62.88% |
- Forward DCF—
- Exit multiple$41.24
- Analyst target$56.86
- Graham number$17.39
Stock price
$46.85
FCF / share (TTM)
$0.32
3Y FCF CAGR
0.2%
Fair value @ hist. growth
$3.70
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
35.4%
per year over your projection horizon
Margin of safety -1165.8% vs hist-growth DCF
Historical 3Y CAGR
0.2%
Your model implies
35.4%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 0% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.9% | 31.4% | 30.5% | 29.5% | 28.4% | 27.2% |
| 8.9% | 34.2% | 33.4% | 32.6% | 31.6% | 30.6% |
| 9.9% | 36.8% | 36.1% | 35.4% | 34.5% | 33.7% |
| 10.9% | 39.3% | 38.6% | 38.0% | 37.2% | 36.5% |
| 11.9% | 41.6% | 41.0% | 40.4% | 39.8% | 39.1% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$2.4B
Total debt − cash
Beta
1.08
Vs market benchmark
Frequently asked questions
DuPont de Nemours (DD) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation