Dupont (DD) Valuation Sheet

Comparble Valuation Sheet Forward P/E 3yr- Revenue CAGR EV/EBITDA Forward Operating Margin 1 Year 1 Year 8.28% 14.35x 8.97x 8.85% DuPont Dow 4.65% 14.13x 7.56x 6.95% Chemicals Monsanto 12.27% 19.28x 10.76x 24.02% Bayer BASF 4.89% 14.68x 9.15x 15.19% 9.66% 12. 6x 7.83x 8.85% DuPont is trading at a 3% discount on its forward one-year price-to-earnings multiple to the S&P 500. As the company completes its spinoff of its Perfomance Chemicals business it should be valued at a price-to-earnings multiple much closer to that of Monsanto as it becomes a growth company. DuPont is currently trading at 25% discount to Monsanto. Valuation Matrix EPS $3.75 $3.80 $3.85 $3.90 $3.95 $37.5 $45 $52.5 $60 $67.5 10x $38 $38.5 $39 $39.5 $45.6 $46.2 $47.4 $46.8 $54.6 12x P/E 14x $53.2 $53.9 $55.3 16x $60.8 $61.6 $62.4 $63.2 18x $68.4 $69.3 $70.2 $71.1 20x $75 $76 $77 $78 $79 SOURCES: Company Data, SEC filings, Bloomberg Professional Services BIDNESS DISCLAIMER: Bidness Etc(TM) and related marks are owned by Bidness Etc. Any other trademarks appearing on this website are the property of their respective owners, and are not used to indicate the origin of goods or services offered or provided by Bidness Etc herein or to suggest approval for or affiliation with Bidness Etc.