investorscraft@gmail.com

Intrinsic Value of Dow Inc. (DOW)

Previous Close$28.25
Intrinsic Value
Upside potential
Previous Close
$28.25

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. 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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (10-K), investor presentations

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