Discounted Cash Flow
Corteva, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2018 | $14.3b | $-5.1b | $-1.0b | -35.5% | $-9.08 |
| 2019 | $13.8b (-3.1%) | $-959.0m (81.1%) | $-93.0m (90.9%) | -6.9% (80.5%) | $-0.38 (95.8%) |
| 2020 | $14.2b (2.7%) | $681.0m (171.0%) | $1.6b (1808.6%) | 4.8% (169.2%) | $0.98 (357.9%) |
| 2021 | $15.7b (10.1%) | $1.8b (158.3%) | $2.2b (38.2%) | 11.2% (134.6%) | $2.46 (151.0%) |
| 2022 | $17.5b (11.5%) | $1.1b (-34.8%) | $307.0m (-86.0%) | 6.6% (-41.5%) | $1.67 (-32.1%) |
| 2023 | $17.2b (-1.3%) | $735.0m (-35.9%) | $1.2b (295.4%) | 4.3% (-35.1%) | $1.31 (-21.6%) |
| 2024 | $16.9b (-1.8%) | $907.0m (23.4%) | $1.7b (40.0%) | 5.4% (25.7%) | $1.23 (-6.1%) |
| 2025 | $17.4b (2.9%) | $1.1b (20.6%) | $2.9b (68.7%) | 6.3% (17.2%) | $1.75 (42.3%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.