What is Corteva, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Corteva, Inc.'s reported free cash flow gives $75.24 per share. The share price was $78.52 on September 25, 2026, 4% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -1.0% | 10.0% | $47.87 | -39% |
| Base | 4.0% | 9.0% | $75.24 | -4% |
| Bull | 9.0% | 8.0% | $126.33 | +61% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $94.69 | $100.59 | $107.81 | $116.83 | $128.43 |
| 8.0% | $80.20 | $84.03 | $88.55 | $93.98 | $100.62 |
| 9.0% | $69.60 | $72.22 | $75.24 | $78.76 | $82.93 |
| 10.0% | $61.51 | $63.37 | $65.48 | $67.89 | $70.68 |
| 11.0% | $55.14 | $56.51 | $58.03 | $59.75 | $61.70 |
Where the presets come from
Base: years 1 to 5 grow at Corteva, Inc.'s revenue growth rate over the last 5 fiscal years (4.1% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions