Related stocks: Agricultural Production-Crops
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
/
Related stocks: Agricultural Production-Crops
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
DCF Valuation
Base-case fair value
$38.91
Intrinsic $51.88 · 25% MOS
Current price: $77.37
Base-case summary
Our base-case DCF for Corteva, Inc. (CTVA) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $2.0B in trailing free cash flow, this produces an intrinsic value of $51.88 per share. A 25% safety margin gives a fair value of $38.91, suggesting the stock is currently 50% overvalued against the $77.37 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$2.0B
Cash & equivalents
$2.0B
Total debt
$2.5B
Shares outstanding
674M