investorscraft@gmail.com

Intrinsic ValueDuPont de Nemours, Inc. (6D81.DE)

Previous Close37.26
Intrinsic Value
Upside potential
Previous Close
37.26

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

DuPont de Nemours, Inc. is a diversified industrial materials company specializing in high-performance chemicals, advanced materials, and agricultural solutions. Operating through four core segments—Electronics and Imaging, Nutrition and Biosciences, Safety and Construction, and Transportation and Industrial—the company serves critical industries such as automotive, construction, energy, and defense. Its portfolio includes globally recognized brands like Kevlar, Tyvek, and Corian, which are synonymous with durability and innovation. DuPont maintains a strong market position by leveraging its R&D capabilities to develop sustainable and high-margin specialty products. The company’s solutions cater to long-term industrial trends, including electrification, lightweight materials, and food security, reinforcing its relevance across cyclical and secular demand drivers. With a presence in both developed and emerging markets, DuPont balances geographic diversification while focusing on high-growth verticals such as semiconductor materials and bio-based innovations.

Revenue Profitability And Efficiency

DuPont reported revenue of €12.39 billion for the period, with net income of €703 million, reflecting a margin of approximately 5.7%. Operating cash flow stood at €1.85 billion, supported by disciplined cost management. Capital expenditures of €579 million indicate ongoing investments in capacity and innovation, though free cash flow generation remains robust. The company’s efficiency metrics are in line with industry peers, with room for improvement in net profitability.

Earnings Power And Capital Efficiency

Diluted EPS of €1.77 underscores DuPont’s earnings power, though cyclical end-market exposure introduces variability. The company’s capital allocation prioritizes R&D and strategic acquisitions, as seen in its historical M&A activity. Return metrics are tempered by debt servicing costs, but its diversified portfolio provides stability across economic cycles. Operating cash flow covers interest obligations comfortably, supporting further reinvestment.

Balance Sheet And Financial Health

DuPont’s balance sheet shows €1.85 billion in cash against €7.58 billion in total debt, reflecting a leveraged but manageable position. Liquidity is sufficient for near-term obligations, and the company maintains investment-grade credit metrics. The debt-to-equity ratio aligns with sector norms, though deleveraging could enhance flexibility. Working capital management remains efficient, with no immediate solvency concerns.

Growth Trends And Dividend Policy

Revenue growth is tied to industrial recovery and secular demand for advanced materials. The company’s dividend of €1.34 per share offers a moderate yield, with a payout ratio suggesting sustainability. Share buybacks or incremental dividends may follow if cash flow improves. Long-term growth hinges on innovation in sustainable technologies and expansion in emerging markets.

Valuation And Market Expectations

At a market cap of €24.8 billion and a beta of 1.06, DuPont trades in line with materials sector volatility. Investors likely price in cyclical risks but reward its niche positioning and brand equity. Forward multiples will depend on margin expansion and end-market demand, particularly in electronics and construction.

Strategic Advantages And Outlook

DuPont’s competitive edge lies in its IP portfolio, global distribution, and cross-sector applications for its materials. Near-term headwinds include raw material inflation and macroeconomic uncertainty, but long-term prospects are bolstered by trends like electric vehicles and renewable energy infrastructure. Strategic divestitures or acquisitions could reshape its focus toward higher-growth segments.

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