Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Corteva, Inc. (CTVA)

Previous Close$55.21
Intrinsic Value$36.21
Upside potential  -34%
Previous Close
$55.21
Intrinsic Value
$36.21
Potential        
-34%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %11.5NaN
Revenue, $17455NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m15950NaN
Operating income, $m1505NaN
EBITDA, $m2728NaN
Interest expense (income), $mNaN
Earnings before tax, $m1357NaN
Tax expense, $m210NaN
Net income, $m1147NaN

BALANCE SHEET

Cash and short-term investments, $m3315NaN
Total assets, $m42618NaN
Adjusted assets (=assets-cash), $m39303NaN
Average production assets, $m24018NaN
Working capital, $m6051NaN
Total debt, $m1307NaN
Total liabilities, $m17077NaN
Total equity, $m25541NaN
Debt-to-equity ratio0.051NaN
Adjusted equity ratio0.566NaN

CASH FLOW

Net income, $m1147NaN
Depreciation, amort., depletion, $m1223NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m872NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-532NaN
Free cash flow, $m1404NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m6051
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount