Previous Close | $73.72 |
Intrinsic Value | $3.26 |
Upside potential | -96% |
Data is not available at this time.
DuPont de Nemours, Inc. operates as a diversified global specialty materials and chemicals company, serving industries such as electronics, water, industrial technologies, and next-generation automotive. The company generates revenue through high-margin, innovation-driven products like advanced polymers, filtration solutions, and electronic materials, catering to demanding applications in semiconductor manufacturing, clean energy, and sustainable infrastructure. Its market position is reinforced by strong R&D capabilities, proprietary technologies, and long-term customer relationships in cyclical but structurally growing end markets. DuPont strategically focuses on segments with high technical barriers to entry, leveraging its expertise in material science to address complex industrial challenges. The company’s portfolio is tailored to secular trends such as electrification, water scarcity, and lightweighting, positioning it as a critical supplier to global supply chains. While competition exists from other chemical giants, DuPont differentiates through application-specific solutions and a reputation for reliability in performance-critical industries.
DuPont reported FY 2024 revenue of $12.4 billion, with net income of $703 million, reflecting a 5.7% net margin. Operating cash flow stood at $2.3 billion, supported by disciplined cost management. Capital expenditures of $579 million indicate moderate reinvestment, aligning with the company’s focus on high-return projects. The diluted EPS of $1.67 suggests efficient capital allocation, though margins may face pressure from raw material volatility and end-market cyclicality.
The company’s earnings power is underpinned by its diversified industrial exposure and pricing power in specialty segments. Operating cash flow conversion appears robust, with $2.3 billion generated against $703 million in net income, signaling strong working capital management. However, elevated R&D and SG&A costs in innovation-driven segments may weigh on near-term capital efficiency, offset by long-term growth opportunities in high-value applications.
DuPont maintains a solid liquidity position with $1.9 billion in cash and equivalents, against $7.2 billion in total debt. The debt load is manageable given its cash flow profile, though leverage metrics warrant monitoring amid interest rate fluctuations. The balance sheet supports strategic flexibility for M&A or shareholder returns, with no immediate refinancing risks evident.
Growth is likely driven by secular demand in electronics and water filtration, though cyclical headwinds in industrial markets may temper near-term performance. The $1.51 annual dividend per share implies a payout ratio of ~90% of net income, suggesting limited near-term increases. Shareholder returns may prioritize deleveraging or selective reinvestment over aggressive dividend growth.
At current metrics, the market appears to price DuPont as a cyclical industrial with modest growth premiums, reflecting its mixed exposure to short-term macro pressures and long-term structural trends. Valuation multiples likely factor in margin recovery potential and portfolio optionality in high-growth niches like advanced electronics materials.
DuPont’s key advantages include its technological leadership in niche chemistries and a balanced portfolio across defensive and growth end markets. The outlook hinges on execution in innovation-driven segments and margin resilience. Risks include raw material inflation and slower adoption in next-gen applications, but the company’s diversified base and R&D pipeline provide stability.
Company 10-K filings, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |