Corteva, Inc.
Bear Case (25th pct.)
-65.2% vs price
Base Case (Median)
-62.5% vs price
Bull Case (75th pct.)
-47.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $57.51 | -24.3% | High (40%) |
| PE Comparable | $26.75 | -64.8% | Medium (25%) |
| Growth Trajectory DCF | $26.19 | -65.5% | Medium (20%) |
| Graham Number | $34.73 | -54.3% | Medium (30%) |
| EV/EBITDA | $45.16 | -40.6% | Medium (20%) |
| EV/FCF | $18.50 | -75.7% | Medium (20%) |
| Earnings Power Value | $28.52 | -62.5% | Medium (50%) |
Based on 7 out of 8 methods, CTVA appears overvalued at the current price of $76.01. The base case fair value of $28.52 implies 62.5% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.