Price · as of 2025-12-31
$40.29
Market cap 22.05B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $12.24 | -69.62% |
| Intrinsic Value(DCF) | $12.24 | -69.62% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | $0.00 | $266.66 | |||
| 2019 | $28.04 | $16.88 | $0.00 | $0.00 | $35.70 |
| 2020 | $48.98 | $28.13 | $0.00 | $0.00 | $0.00 |
| 2021 | $48.51 | $51.88 | $955.78 | $13.26 | $414.83 |
| 2022 | $45.10 | $38.63 | $315.71 | $6.79 | $73.55 |
| 2023 | $49.96 | $26.57 | $0.00 | $0.00 | $0.00 |
| 2024 | $35.08 | $19.18 | $0.00 | $0.00 | $7.13 |
| 2025 | $30.60 | $12.24 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Dow Inc.'s (DOW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $12.24
- Current price
- $40.29
- AI upside
- -69.62%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$12.24
-69.62% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| DOW | Dow Inc. | $40.29 | 22.05B | -70% | -70% | — | — | -8.30 | 1.36 | 0.54 | 31.61 | — | 3.33 | 5.99% | 0.65% | -6.56% | -15.72% | 0.79% | -4.53% | 1.22 | 0.30 | 1.97 | 1.14 | 13.28 | -33503.00% | -697.00% | 85828.00% | -6.65% | 0.11 | -4.51% | 6.84% | -56.80% | 6.84% | 144.45 | -25.96 | 0.94 | 1.60 |
| ALB | Albemarle Corporation | $178.67 | 21.06B | -50% | -60% | -99% | — | -45.08 | 2.20 | 4.08 | 30.03 | — | 2.68 | 13.06% | 1.82% | -9.93% | -4.77% | 0.79% | -2.82% | 0.35 | 0.45 | 2.23 | 1.33 | 2.23 | -4866.00% | -437.00% | -16976.00% | 3.30% | 0.71 | 5.87% | 1.70% | -76.80% | 5.26% | 241.51 | 32.71 | 4.40 | 2.80 |
| CX | CEMEX, S.A.B. de C.V. | $12.51 | 18.15B | +115% | +23% | +399% | +332% | 4.45 | 0.13 | 0.11 | 2.99 | 0.45 | 0.42 | 31.41% | 9.96% | 5.95% | 3.11% | 4.37% | 1.41% | 0.57 | 2.96 | 0.83 | 0.59 | 2.29 | 98197.00% | -10.00% | 6888.00% | 57.37% | 0.28 | 5.34% | 7.26% | 32.30% | 45.20% | 4.71 | 7.51 | 0.47 | 1.05 |
| DD | DuPont de Nemours, Inc. | $50.05 | 20.97B | -44% | -58% | — | +29% | 211.48 | 1.49 | 3.03 | 19.97 | — | 6.76 | 30.25% | 12.56% | -11.37% | 0.53% | 1.87% | 0.34% | 0.23 | 2.75 | 2.42 | 1.05 | 2.10 | -21071.00% | -4470.00% | -1491.00% | 5.21% | 0.61 | 4.79% | 2.88% | 609.20% | 19.21% | 26.93 | 21.47 | 3.38 | 0.72 |
| IFF | International Flavors & F… | $82.23 | 21.06B | -59% | -61% | -71% | — | -55.57 | 1.46 | 1.90 | 13.29 | — | -156.61 | 30.95% | 9.18% | -3.43% | -2.65% | 4.24% | -1.37% | 0.42 | 4.37 | 1.42 | 0.59 | 2.75 | -25368.00% | -517.00% | -5748.00% | 1.24% | 0.22 | 1.20% | 1.98% | -109.90% | 20.29% | 26.08 | 101.86 | 2.39 | 1.73 |
| LYB | LyondellBasell Industries… | $57.52 | 18.53B | -11% | -60% | — | -36% | -25.25 | 1.85 | 0.62 | 26.29 | — | 2.09 | 9.00% | -1.08% | -2.46% | -6.55% | -1.47% | -2.12% | 1.58 | -0.64 | 1.77 | 1.02 | 10.56 | -15663.00% | -2518.00% | -8061.00% | 2.06% | 0.37 | 1.72% | 9.46% | -239.00% | 10.54% | -95.26 | 81.12 | 1.03 | 1.77 |
| PKX | POSCO Holdings Inc. | $69.59 | 21.06B | -2% | -53% | +43% | -90% | 47.88 | 0.57 | 0.45 | 7.64 | — | 0.63 | 7.38% | 2.64% | 0.94% | 1.18% | 1.26% | 0.63% | 0.51 | — | 1.90 | 1.16 | 2.22 | -4843.00% | -365.00% | -2791.00% | -3.43% | 0.20 | -1.59% | 2.91% | 139.10% | 25.88% | 23.98 | -41.09 | 0.63 | 1.40 |
| PPG | PPG Industries, Inc. | $123.27 | 27.55B | -4% | +791% | — | -53% | 17.17 | -7.61 | 1.70 | 11.44 | 37.59 | -7.61 | 37.99% | 13.66% | 9.93% | 96.92% | 24.93% | 11.47% | -2.10 | 9.00 | 1.62 | 1.13 | 1.88 | 4568.00% | 19.00% | -21130.00% | -2.88% | 0.00 | -11.52% | 2.33% | 40.00% | 2.33% | 14.85 | -41.39 | 2.03 | 4.76 |
| RPM | RPM International Inc. | $114.12 | 14.62B | -13% | -58% | -94% | -59% | 21.90 | 5.24 | 2.05 | 16.41 | 126.40 | 31.05 | 41.38% | 12.29% | 9.34% | 25.59% | 15.43% | 9.61% | 1.03 | 9.39 | 2.16 | 1.23 | 2.46 | 1732.00% | 51.00% | -4074.00% | 3.56% | 0.52 | 10.52% | 1.69% | 37.00% | 2.28% | 19.62 | 33.03 | 2.41 | 4.03 |
| RS | Reliance Steel & Aluminum… | $315.64 | 16.5B | -15% | -59% | -71% | -49% | 22.88 | 2.37 | 1.19 | 14.38 | — | 4.20 | 26.79% | 7.15% | 5.17% | 10.31% | 9.06% | 7.27% | 0.28 | 18.36 | 4.88 | 2.07 | 1.36 | -1015.00% | 332.00% | -4971.00% | 2.96% | 0.98 | 5.82% | 1.50% | 34.30% | 5.00% | 18.33 | 37.30 | 1.31 | 6.25 |
| SQM | Sociedad Química y Minera… | $76.30 | 21.79B | -3% | -72% | -90% | -45% | — | 2.32 | 2.65 | 12.31 | — | 2.34 | 29.30% | 23.54% | -8.93% | 0.00% | 5.59% | 0.00% | 0.93 | 5.66 | 2.51 | 1.36 | 2.95 | -12014.00% | -3935.00% | -12363.00% | 2.53% | 0.57 | 3.97% | 0.56% | — | 1.09% | 13.48 | 47.44 | 3.17 | 2.63 |
About Dow Inc.
Dow Inc. provides various materials science solutions for packaging, infrastructure, mobility, and consumer applications in the United States, Canada, Europe, the Middle East, Africa, India, the Asia Pacific, and Latin America. It operates through Packaging & Specialty Plastics, Industrial Intermediates & Infrastructure, and Performance Materials & Coatings segments. The Packaging & Specialty Plastics segment provides ethylene, and propylene and aromatics products; and polyethylene, polyolefin elastomers, ethylene vinyl acetate, and ethylene propylene diene monomer rubbers. The Industrial Intermediates & Infrastructure segment offers ethylene oxides, propylene oxides, propylene glycol and polyether polyols, aromatic isocyanates and polyurethane systems, coatings, adhesives, sealants, elastomers, and composites. This segment also provides caustic soda, and ethylene dichloride and vinyl chloride monomers; and cellulose ethers, redispersible latex powders, and acrylic emulsions. The Performance Materials and Coatings segment provides architectural paints and coatings, and industrial coatings that are used in maintenance and protective industries, wood, metal packaging, traffic markings, thermal paper, and leather; performance silicones and specialty materials; and silicone feedstocks and intermediates. It also engages in property and casualty insurance, as well as reinsurance business. Dow Inc. was incorporated in 2018 and is headquartered in Midland, Michigan.
- CEO
- James R. Fitterling
- Employees
- 36K
- Beta
- 0.75
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($12.24 ÷ $40.29) − 1 = -69.62% (DCF, example).