Previous Close | $28.25 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Dow Inc. operates as a diversified chemical company, specializing in materials science solutions across packaging, infrastructure, and consumer care markets. The company generates revenue through the production and sale of performance plastics, industrial intermediates, and coatings, serving industries such as automotive, construction, and electronics. Dow leverages its global manufacturing footprint and R&D capabilities to maintain a competitive edge, positioning itself as a leader in sustainable chemistry and circular economy initiatives. Its market position is reinforced by long-term customer relationships and a focus on high-margin specialty products. The company operates in a cyclical industry but mitigates volatility through geographic diversification and a balanced portfolio of commodity and differentiated products. Dow’s emphasis on innovation and sustainability aligns with growing demand for eco-friendly materials, enhancing its relevance in evolving regulatory and consumer landscapes.
Dow reported revenue of $42.96 billion for the period, with net income of $1.12 billion, reflecting a net margin of approximately 2.6%. Diluted EPS stood at $1.57, while operating cash flow was $2.91 billion, indicating moderate profitability in a challenging macroeconomic environment. Capital expenditures of $2.94 billion suggest ongoing investments in capacity and efficiency improvements, though free cash flow generation remains constrained by high capex.
The company’s earnings power is tempered by cyclical demand and input cost volatility, common in the chemicals sector. Operating cash flow coverage of capital expenditures is nearly balanced, signaling disciplined reinvestment but limited near-term flexibility. Dow’s capital efficiency metrics, such as ROIC, are likely subdued due to elevated debt levels and competitive industry dynamics, though its scale provides some insulation against margin pressures.
Dow’s balance sheet shows $2.19 billion in cash and equivalents against $17.65 billion in total debt, indicating a leveraged position. The debt-to-equity ratio is elevated, though manageable given the company’s stable cash flows and asset base. Liquidity appears adequate, supported by operating cash flow, but refinancing risks and interest expense could weigh on financial flexibility if rates remain high.
Growth trends are mixed, with volume declines in some segments offset by pricing power and cost controls. The dividend payout of $2.79 per share reflects a commitment to shareholder returns, though sustainability depends on earnings recovery. Dow’s focus on sustainability-driven products may unlock long-term growth, but near-term headwinds like weak industrial demand could delay progress.
Dow’s valuation likely reflects its cyclical exposure and margin pressures, trading at a discount to historical multiples. Market expectations appear muted, pricing in modest earnings recovery amid uncertain demand. The dividend yield may attract income investors, but rerating hinges on improved free cash flow and debt reduction.
Dow’s strengths include its global scale, innovation pipeline, and sustainability initiatives, which align with regulatory and consumer trends. However, macroeconomic softness and high leverage pose near-term risks. The outlook is cautiously optimistic, with potential upside from efficiency gains and specialty product growth, though cyclicality remains a persistent challenge.
Company filings (10-K), investor presentations
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 |