This company was transferred to the archive: financial data is no longer updated!

Microsoft Excel LibreOffice Calc

DuPont de Nemours Inc. (NYSE:DD)

Paying users zone. Data is hidden behind: .

  • Get 1-month access to DuPont de Nemours Inc. for $13.99, or

  • get full access to the entire website for at least 3 months from $49.99.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Verified by Visa MasterCard SecureCode American Express SafeKey

This is a one-time payment. There is no automatic renewal.


Present Value of Free Cash Flow to the Firm (FCFF)

Intermediate level

In discounted cash flow (DCF) valuation techniques the value of the stock is estimated based upon present value of some measure of cash flow. Free cash flow to the firm (FCFF) is generally described as cash flows after direct costs and before any payments to capital suppliers.


Intrinsic Stock Value (Valuation Summary)

DuPont de Nemours Inc., free cash flow to the firm (FCFF) forecast

Stock valuation by this method is not possible because prior year FCFF is less than zero.

US$ in millions, except per share data

Microsoft Excel LibreOffice Calc
Year Value FCFFt or Terminal value (TVt) Calculation Present value at
01 FCFF0
1 FCFF1 = × (1 + )
2 FCFF2 = × (1 + )
3 FCFF3 = × (1 + )
4 FCFF4 = × (1 + )
5 FCFF5 = × (1 + )
5 Terminal value (TV5) = × (1 + ) ÷ ()
Intrinsic value of DuPont de Nemours Inc.’s capital
Less: Preferred stock, series A, $1.00 par (book value)
Less: Short-term borrowings and long-term debt (fair value)
Intrinsic value of DuPont de Nemours Inc.’s common stock
 
Intrinsic value of DuPont de Nemours Inc.’s common stock (per share)
Current share price

Based on: 10-K (filing date: 2020-02-14).

Disclaimer!
Valuation is based on standard assumptions. There may exist specific factors relevant to stock value and omitted here. In such a case, the real stock value may differ significantly form the estimated. If you want to use the estimated intrinsic stock value in investment decision making process, do so at your own risk.


Weighted Average Cost of Capital (WACC)

DuPont de Nemours Inc., cost of capital

Microsoft Excel LibreOffice Calc
Value1 Weight Required rate of return2 Calculation
Equity (fair value)
Preferred stock, series A, $1.00 par (book value)
Short-term borrowings and long-term debt (fair value) = × (1 – )

Based on: 10-K (filing date: 2020-02-14).

1 US$ in millions

   Equity (fair value) = No. shares of common stock outstanding × Current share price
= × =

   Short-term borrowings and long-term debt (fair value). See details »

2 Required rate of return on equity is estimated by using CAPM. See details »

   Required rate of return on debt. See details »

   Required rate of return on debt is after tax.

   Estimated (average) effective income tax rate
= ( + + + + ) ÷ 5 =

WACC =


FCFF Growth Rate (g)

FCFF growth rate (g) implied by PRAT model

DuPont de Nemours Inc., PRAT model

Microsoft Excel LibreOffice Calc
Average Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Selected Financial Data (US$ in millions)
Interest expense
Income (loss) from discontinued operations, net of tax
Net income attributable to DuPont
 
Effective income tax rate (EITR)1
 
Interest expense, after tax2
Add: Preferred stock dividends
Add: Dividends declared on common stock
Interest expense (after tax) and dividends
 
EBIT(1 – EITR)3
 
Short-term borrowings and finance lease obligations
Long-term debt, excluding debt within one year
Total DuPont stockholders’ equity
Total capital
Financial Ratios
Retention rate (RR)4
Return on invested capital (ROIC)5
Averages
RR
ROIC
 
FCFF growth rate (g)6

Based on: 10-K (filing date: 2020-02-14), 10-K (filing date: 2019-02-11), 10-K (filing date: 2018-02-15), 10-K (filing date: 2017-02-09), 10-K (filing date: 2016-02-12).

1 See details »

2019 Calculations

2 Interest expense, after tax = Interest expense × (1 – EITR)
= × (1 – ) =

3 EBIT(1 – EITR) = Net income attributable to DuPont – Income (loss) from discontinued operations, net of tax + Interest expense, after tax
= + =

4 RR = [EBIT(1 – EITR) – Interest expense (after tax) and dividends] ÷ EBIT(1 – EITR)
= [] ÷ =

5 ROIC = 100 × EBIT(1 – EITR) ÷ Total capital
= 100 × ÷ =

6 g = RR × ROIC
= × =


FCFF growth rate (g) forecast

DuPont de Nemours Inc., H-model

Microsoft Excel LibreOffice Calc
Year Value gt
1 g1
2 g2
3 g3
4 g4
5 and thereafter g5

where:
g1 is implied by PRAT model
g5 is implied by single-stage model
g2, g3 and g4 are calculated using linear interpoltion between g1 and g5

Calculations

g2 = g1 + (g5g1) × (2 – 1) ÷ (5 – 1)
= + () × (2 – 1) ÷ (5 – 1) =

g3 = g1 + (g5g1) × (3 – 1) ÷ (5 – 1)
= + () × (3 – 1) ÷ (5 – 1) =

g4 = g1 + (g5g1) × (4 – 1) ÷ (5 – 1)
= + () × (4 – 1) ÷ (5 – 1) =