investorscraft@gmail.com

Intrinsic ValueDow Inc. (0A1S.L)

Previous Close£22.30
Intrinsic Value
Upside potential
Previous Close
£22.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Dow Inc. is a global leader in materials science, operating across three core segments: Packaging & Specialty Plastics, Industrial Intermediates & Infrastructure, and Performance Materials & Coatings. The company serves diverse end markets, including packaging, infrastructure, mobility, and consumer applications, leveraging its broad portfolio of chemical products such as polyethylene, polyurethanes, silicones, and coatings. Dow's integrated production capabilities and technological expertise position it as a key supplier for industries requiring high-performance materials. The Packaging & Specialty Plastics segment is a significant revenue driver, catering to flexible and rigid packaging demands, while the Industrial Intermediates & Infrastructure segment supports construction and automotive sectors with essential chemicals. Performance Materials & Coatings focuses on high-value applications like architectural paints and industrial coatings. Dow’s global footprint, spanning North America, Europe, Asia Pacific, and Latin America, ensures resilience against regional demand fluctuations. The company competes on scale, innovation, and sustainability initiatives, such as circular economy solutions, to differentiate itself in the competitive chemicals sector. Its market position is reinforced by long-term customer relationships and a focus on R&D-driven product development.

Revenue Profitability And Efficiency

In FY 2023, Dow reported revenue of €44.62 billion, reflecting its broad market reach and diversified product portfolio. Net income stood at €578 million, with diluted EPS of €0.82, indicating moderate profitability amid macroeconomic challenges. Operating cash flow was robust at €5.20 billion, supported by efficient working capital management, while capital expenditures totaled €2.69 billion, underscoring ongoing investments in capacity and innovation.

Earnings Power And Capital Efficiency

Dow’s earnings power is tempered by cyclical demand and input cost volatility, as seen in its net income margin of approximately 1.3%. The company generated €5.20 billion in operating cash flow, demonstrating solid cash conversion. Capital expenditures accounted for 52% of operating cash flow, highlighting a balanced approach between growth investments and cash preservation.

Balance Sheet And Financial Health

Dow’s balance sheet shows €2.99 billion in cash and equivalents against €16.02 billion in total debt, indicating a leveraged but manageable position. The debt level reflects strategic investments and cyclical working capital needs. Liquidity remains adequate, with operating cash flow covering interest obligations and supporting dividend payments.

Growth Trends And Dividend Policy

Dow’s growth is tied to global industrial demand, with recent performance impacted by softer economic conditions. The company maintains a shareholder-friendly dividend policy, distributing €1.98 per share in FY 2023. Future growth may hinge on sustainability-driven product demand and regional market recoveries.

Valuation And Market Expectations

With a market cap of €17.53 billion and a beta of 0.94, Dow is viewed as a relatively stable player in the chemicals sector. The valuation reflects expectations of moderate recovery in earnings and cash flow, balanced against macroeconomic uncertainties and input cost pressures.

Strategic Advantages And Outlook

Dow’s strategic advantages include its global scale, diversified product mix, and focus on sustainable solutions. The outlook remains cautious, with growth opportunities in circular economy initiatives and high-performance materials offsetting near-term demand headwinds. Execution on cost efficiency and innovation will be critical to maintaining competitiveness.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount