Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, Bloomberg
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 |