Company Valuation: DuPont de Nemours, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 52,206 41,852 34,095 33,083 31,869 19,579 19,579 -
Change - -19.83% -18.54% -2.97% -3.67% -38.57% 0% -
Enterprise Value (EV) 1 70,753 50,623 37,205 38,491 37,184 22,431 21,012 20,746
Change - -28.45% -26.51% 3.46% -3.4% -39.68% -6.33% -1.27%
P/E ratio -17.7x 6.79x 34x 70.6x 45.7x -102x 31.6x 34.9x
PBR 1.36x 1.56x 1.19x 1.36x 1.36x 1.25x 1.38x 1.34x
PEG - -0x -0.4x -1.5x 0.9x 1x -0x -3.69x
Capitalization / Revenue 2.56x 2.51x 2.62x 2.74x 2.57x 2.86x 2.77x 2.67x
EV / Revenue 3.47x 3.04x 2.86x 3.19x 3x 3.28x 2.98x 2.83x
EV / EBITDA 14x 12.1x 11.4x 13.1x 11.8x 13.9x 12.3x 11.4x
EV / EBIT 18.3x 14.7x 13.7x 16.1x 14.6x 18x 15.3x 14x
EV / FCF 24.4x 36.4x 215x 24.5x 21.3x 33.4x 24.1x 22.8x
FCF Yield 4.1% 2.75% 0.46% 4.08% 4.68% 2.99% 4.14% 4.38%
Dividend per Share 2 1.2 1.2 1.32 1.44 1.52 1.498 1.08 1.127
Rate of return 1.69% 1.49% 1.92% 1.87% 1.99% 3.21% 2.31% 2.41%
EPS 2 -4.01 11.89 2.02 1.09 1.67 -0.46 1.48 1.34
Distribution rate -29.9% 10.1% 65.3% 132% 91% -326% 73% 84.1%
Net sales 1 20,397 16,653 13,017 12,068 12,386 6,847 7,056 7,328
EBITDA 1 5,042 4,170 3,261 2,942 3,144 1,610 1,704 1,814
EBIT 1 3,866 3,437 2,716 2,395 2,545 1,247 1,370 1,481
Net income 1 -2,951 6,467 1,008 494 703 -192 617 546
Net Debt 1 18,547 8,771 3,110 5,408 5,315 2,852 1,433 1,167
Reference price 2 71.11 80.78 68.63 76.93 76.25 46.73 46.73 46.73
Nbr of stocks (in thousands) 734,161 518,104 496,789 430,042 417,955 418,975 418,975 -
Announcement Date 2/9/21 2/8/22 2/7/23 2/6/24 2/11/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-99.3x3.21x13.66x3.28% 19.58B
30.51x10.15x19.42x0.96% 82.27B
34.78x5.11x21.01x-.--% 30.4B
35.8x4.98x15x1.4% 28.55B
21.23x1.63x8.29x1.47% 26.14B
21.91x0.86x10.64x-.--% 23.66B
43.83x5.48x29.61x1.54% 22.07B
33.76x1.56x13.13x1.97% 22B
35.19x5.44x21.7x0.73% 18.23B
41.35x2.16x19.56x0.2% 15.42B
Average 19.91x 4.06x 17.20x 1.15% 28.83B
Weighted average by Cap. 23.27x 5.36x 17.48x 1.09%
See all sector valuations

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. DD Stock
  4. Valuation DuPont de Nemours, Inc.