What is DuPont de Nemours, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on DuPont de Nemours, Inc.'s reported free cash flow gives $9.66 per share. The share price was $131.71 on September 25, 2026, 1,263% 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 | -10.0% | 10.0% | $7.65 | -94% |
| Base | -5.0% | 9.0% | $9.66 | -93% |
| Bull | 0.0% | 8.0% | $13.41 | -90% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $11.00 | $11.40 | $11.88 | $12.48 | $13.25 |
| 8.0% | $10.01 | $10.27 | $10.57 | $10.93 | $11.38 |
| 9.0% | $9.28 | $9.46 | $9.66 | $9.90 | $10.17 |
| 10.0% | $8.73 | $8.85 | $8.99 | $9.15 | $9.34 |
| 11.0% | $8.28 | $8.37 | $8.48 | $8.59 | $8.72 |
Where the presets come from
Base: years 1 to 5 grow at DuPont de Nemours, Inc.'s revenue growth rate over the last 5 fiscal years (-19.6% 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