investorscraft@gmail.com

Intrinsic ValueDow Inc. (2OY.DE)

Previous Close23.40
Intrinsic Value
Upside potential
Previous Close
23.40

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 leading materials science company that leverages its expertise in chemistry and engineering to develop innovative solutions across multiple industries. The company operates through three core segments: Performance Materials & Coatings, Industrial Intermediates & Infrastructure, and Packaging & Specialty Plastics. These segments serve diverse end markets, including coatings, adhesives, food packaging, and personal care, positioning Dow as a critical supplier in the global industrial and consumer supply chains. With a robust R&D network featuring eight development centers, Dow maintains a competitive edge in creating high-performance materials tailored to evolving market demands. The company’s global commercial footprint and diversified product portfolio mitigate sector-specific risks while reinforcing its leadership in specialty chemicals and advanced polymers. Dow’s market position is further strengthened by its ability to innovate sustainably, addressing growing customer needs for eco-friendly materials without compromising performance or cost efficiency.

Revenue Profitability And Efficiency

Dow reported revenue of EUR 42.96 billion for the fiscal year, with net income of EUR 1.12 billion, reflecting a net margin of approximately 2.6%. Operating cash flow stood at EUR 2.91 billion, while capital expenditures were modest at EUR 125 million, indicating disciplined capital allocation. The diluted EPS of EUR 1.59 underscores the company’s ability to generate earnings despite macroeconomic headwinds in the industrial sector.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified segment performance, with Packaging & Specialty Plastics likely being a key contributor. Operating cash flow coverage of capital expenditures suggests efficient reinvestment, though elevated total debt of EUR 17.64 billion warrants monitoring. Dow’s R&D focus enhances long-term capital efficiency by driving product differentiation and margin resilience.

Balance Sheet And Financial Health

Dow’s balance sheet shows EUR 2.19 billion in cash and equivalents against total debt of EUR 17.64 billion, indicating a leveraged but manageable position. The company’s liquidity appears sufficient, supported by steady operating cash flows. However, the debt-to-equity ratio may require scrutiny in rising interest rate environments, particularly given the cyclical nature of the materials sector.

Growth Trends And Dividend Policy

Growth is likely driven by innovation in sustainable materials and geographic expansion, though near-term challenges persist in industrial demand. Dow’s dividend policy remains shareholder-friendly, with a dividend per share of EUR 2.68, offering a yield that aligns with industry peers. The payout ratio suggests sustainability, assuming stable cash flow generation.

Valuation And Market Expectations

With a market cap of EUR 17.6 billion and a beta of 0.94, Dow is valued as a stable industrial player with moderate sensitivity to market fluctuations. The current valuation reflects expectations of steady, albeit not explosive, growth, with investors likely pricing in cyclical recovery potential in key end markets.

Strategic Advantages And Outlook

Dow’s strategic advantages lie in its R&D capabilities, global scale, and diversified product mix, which buffer against sector volatility. The outlook remains cautiously optimistic, hinging on demand recovery in industrial and packaging markets, as well as successful execution of sustainability initiatives. Long-term growth will depend on innovation-driven margin expansion and disciplined capital management.

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