Discounted Cash Flow
Dupont de Nemours, 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) |
|---|---|---|---|---|---|
| 2016 | $48.2b | $4.3b | $5.6b | 9.0% | $3.57 |
| 2017 | $62.5b (29.7%) | $1.5b (-66.2%) | $8.7b (55.3%) | 2.3% (-73.9%) | $0.92 (-74.2%) |
| 2018 | $86.0b (37.6%) | $3.8b (163.3%) | $4.7b (-45.6%) | 4.5% (91.3%) | $1.66 (80.4%) |
| 2019 | $21.5b (-75.0%) | $498.0m (-87.0%) | — | 2.3% (-48.2%) | $0.67 (-59.6%) |
| 2020 | $20.4b (-5.2%) | $-3.0b (-692.6%) | — | -14.5% (-725.0%) | $-4.01 (-698.5%) |
| 2021 | $16.7b (-18.4%) | $6.5b (319.1%) | $2.3b | 38.8% (368.4%) | $11.92 (397.3%) |
| 2022 | $13.0b (-21.8%) | $5.9b (-9.3%) | $587.0m (-74.3%) | 45.1% (16.1%) | $11.77 (-1.3%) |
| 2023 | $12.1b (-7.3%) | $423.0m (-92.8%) | $-1.2b (-307.5%) | 3.5% (-92.2%) | $0.94 (-92.0%) |
| 2024 | $12.4b (2.6%) | $703.0m (66.2%) | $160.0m (113.1%) | 5.7% (61.9%) | $1.68 (78.7%) |
| 2025 | $6.8b (-44.7%) | $-779.0m (-210.8%) | $172.0m (7.5%) | -11.4% (-300.4%) | $-1.87 (-211.3%) |
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.