Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
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 |