All companies
DuPont logo
MaterialsDD

DuPont (DD) Financial Forecast Calculator

Interactive 5-year forecast and DCF for DuPont. Adjust revenue growth, gross margin, capex intensity, WACC, and terminal growth - see revenue, free cash flow, and enterprise value update in real time. Seeded from DuPont’s most recent SEC filings.

Revenue FY30
$2.29B
from $6.61B
FCF FY30
$695.6M
Margin 30.3%
Enterprise value
$24.02B
3.6× LTM revenue
Equity value
$18.64B
Net debt $5.38B
Revenue & free cash flow - history and 5-year forecast
Line (area)
Bars
Historicals from SEC EDGAR (grey). Forecast years (color) update live as you move the sliders.

Assumptions

Revenue growth (annual)
-19.1%
-10.0%baseline -19.1%40.0%
Gross margin
35.3%
5.0%baseline 35.3%90.0%
Capex % of revenue
8.5%
0.0%baseline 8.5%30.0%
WACC (discount rate)
9.00%
4.0%baseline 9.0%18.0%
Terminal growth
2.50%
0.0%baseline 2.5%5.0%

Need this as an Excel model?

Keep iterating on the DuPont forecast in Excel. The downloadable sample has every assumption you see here plus a fully integrated income statement, balance sheet, cash flow, and debt schedule - five years of SEC historicals and live formulas in a fully editable workbook.

income_statement.xlsx
Income statement, brown brand palette
income_statement.xlsx
Income statement, green brand palette
income_statement.xlsx
Income statement, red brand palette

Frequently asked

What does DuPont (DD) do after its recent business transformations?+

Following a significant portfolio realignment and spin-offs, DuPont now operates as a focused industrial and specialty materials manufacturer. The company primarily serves regulated and performance-critical industries through its Healthcare & Water Technologies and Diversified Industrials segments.

What are the primary revenue drivers for DuPont's (DD) business segments?+

DuPont's revenue is driven by demand for medical packaging, biopharma components, and water filtration technologies within its Healthcare & Water Technologies segment. The Diversified Industrials segment contributes through engineered materials and safety solutions for aerospace, construction, and printing markets.

What is the assumed capital expenditure as a percentage of revenue in the DuPont (DD) financial model?+

The financial model for DuPont assumes capital expenditure as 8.53% of revenue. This capex is roughly evenly split between maintenance and growth, with growth investments focused on water filtration capacity and medical packaging lines.

How does the DuPont (DD) financial model account for net working capital in its valuation?+

The financial model for DuPont assumes net working capital as 80% of revenue. Given its positive nature, net working capital represents a use of cash during periods of company growth.

Where can I download the financial model for DuPont (DD) and what is its forecast horizon?+

A comprehensive equity valuation and scenario planning tool for DuPont is available for download. This model provides forecasts for the standalone cash generation of the company from fiscal year 2026 through fiscal year 2030.

What are the key profitability assumptions, such as COGS and R&D, in the DuPont (DD) financial model?+

In the DuPont financial model, the Cost of Goods Sold (COGS) is assumed to be 64.71% of revenue. Research and Development (R&D) expenses are modeled at 4.20% of revenue, reflecting the company's focus on intellectual property and proprietary processes.

Have more financial modelling questions? Contact us

Go further

Build the financial model you need with Fina

Browse templates, examples, and downloadable Excel models for the analysis you are trying to build. If you can't find your model, ask Fina to build a model for your specific needs.

Start for free
Excel financial model spreadsheet preview showing Customer Rollforward
Fina interactive chat interface preview