Stock DOW DOW INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Dow Inc.

Equities

DOW

US2605571031

Commodity Chemicals

Market Closed - Nyse
Other stock markets
 04:00:02 2024-04-26 pm EDT 		5-day change 1st Jan Change
57.29 USD +1.51% Intraday chart for Dow Inc. +1.11% +4.47%
Apr. 26 Deutsche Bank Adjusts Price Target on Dow to $60 From $58 MT
Apr. 26 DOW INC : Raised to Buy by JP Morgan ZD

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 40,545 40,788 41,951 35,462 38,465 39,689 - -
Enterprise Value (EV) 1 55,153 52,791 53,635 46,998 50,564 52,524 52,779 52,471
P/E ratio -29.7 x 33.8 x 6.77 x 8.02 x 66.9 x 18.7 x 13.1 x 11.8 x
Yield 3.84% 5.05% 4.94% 5.56% - 5.06% 5.23% 5.32%
Capitalization / Revenue 0.94 x 1.06 x 0.76 x 0.62 x 0.86 x 0.9 x 0.84 x 0.81 x
EV / Revenue 1.28 x 1.37 x 0.98 x 0.83 x 1.13 x 1.19 x 1.12 x 1.07 x
EV / EBITDA 7.57 x 9.45 x 4.33 x 5.03 x 9.38 x 8.31 x 6.98 x 6.37 x
EV / FCF 13.9 x 10.6 x 9.74 x 8.32 x 17.8 x 25.4 x 26.9 x 20 x
FCF Yield 7.2% 9.42% 10.3% 12% 5.62% 3.94% 3.71% 5%
Price to Book 3 x 3.32 x 2.3 x 2.04 x 2.03 x 2.18 x 2.14 x 2.05 x
Nbr of stocks (in thousands) 740,810 734,925 739,614 703,759 701,397 703,206 - -
Reference price 2 54.73 55.50 56.72 50.39 54.84 56.44 56.44 56.44
Announcement Date 1/29/20 1/28/21 1/27/22 1/26/23 1/25/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 42,951 38,542 54,968 56,902 44,622 44,299 47,309 49,028
EBITDA 1 7,290 5,589 12,375 9,348 5,389 6,321 7,564 8,233
EBIT 1 4,352 2,715 9,533 6,590 2,778 3,429 4,714 5,364
Operating Margin 10.13% 7.04% 17.34% 11.58% 6.23% 7.74% 9.97% 10.94%
Earnings before Tax (EBT) 1 -1,247 2,071 8,145 6,090 656 2,618 4,151 4,646
Net income 1 -1,359 1,225 6,311 4,582 589 2,266 3,096 3,502
Net margin -3.16% 3.18% 11.48% 8.05% 1.32% 5.11% 6.55% 7.14%
EPS 2 -1.840 1.640 8.380 6.280 0.8200 3.018 4.294 4.791
Free Cash Flow 1 3,969 4,974 5,508 5,652 2,840 2,070 1,960 2,622
FCF margin 9.24% 12.91% 10.02% 9.93% 6.36% 4.67% 4.14% 5.35%
FCF Conversion (EBITDA) 54.44% 89% 44.51% 60.46% 52.7% 32.75% 25.91% 31.85%
FCF Conversion (Net income) - 406.04% 87.28% 123.35% 482.17% 91.36% 63.3% 74.89%
Dividend per Share 2 2.100 2.800 2.800 2.800 - 2.854 2.953 3.002
Announcement Date 1/29/20 1/28/21 1/27/22 1/26/23 1/25/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 14,837 14,364 15,264 15,664 14,115 11,859 11,851 11,420 10,730 10,621 10,765 11,035 11,330 11,222 11,395
EBITDA 1 3,611 2,920 3,171 3,059 1,863 1,255 1,356 1,534 1,283 1,216 1,394 1,595 1,759 1,654 1,803
EBIT 1 2,886 2,265 2,419 2,375 1,195 601 708 885 626 559 674 859.6 988.7 909.5 1,145
Operating Margin 19.45% 15.77% 15.85% 15.16% 8.47% 5.07% 5.97% 7.75% 5.83% 5.26% 6.26% 7.79% 8.73% 8.1% 10.05%
Earnings before Tax (EBT) 1 2,248 2,118 2,055 2,169 1,001 865 -120 711 417 -352 449 705.2 820.1 638.3 1,039
Net income 1 1,683 1,736 1,569 1,661 739 613 -93 485 302 -105 516 565.7 690.3 606.7 752
Net margin 11.34% 12.09% 10.28% 10.6% 5.24% 5.17% -0.78% 4.25% 2.81% -0.99% 4.79% 5.13% 6.09% 5.41% 6.6%
EPS 2 2.230 2.320 2.110 2.260 1.020 0.8500 -0.1300 0.6800 0.4200 -0.1500 0.7300 0.7574 0.9204 0.8010 1.070
Dividend per Share 2 0.7000 0.7000 0.7000 0.7000 0.7000 0.7000 0.7000 0.7000 - - 0.7000 0.7199 0.7203 0.7208 0.7463
Announcement Date 10/21/21 1/27/22 4/21/22 7/21/22 10/20/22 1/26/23 4/25/23 7/25/23 10/24/23 1/25/24 4/25/24 - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 14,608 12,003 11,684 11,536 12,099 12,835 13,090 12,782
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.004 x 2.148 x 0.9442 x 1.234 x 2.245 x 2.031 x 1.73 x 1.553 x
Free Cash Flow 1 3,969 4,974 5,508 5,652 2,840 2,070 1,960 2,623
ROE (net income / shareholders' equity) 11.4% 9.49% 44.2% 23.5% 7.94% 10.9% 18.1% 18.4%
ROA (Net income/ Total Assets) 3.65% 2.02% 10.9% 15.1% 2.7% 3.24% 6.53% 6.03%
Assets 1 -37,205 60,601 58,011 30,368 21,783 69,831 47,446 58,113
Book Value Per Share 2 18.20 16.70 24.70 24.70 27.00 25.90 26.40 27.50
Cash Flow per Share 2 7.990 8.390 9.360 10.30 7.380 5.600 7.900 8.590
Capex 1 1,961 1,252 1,501 1,823 2,356 3,005 3,130 3,218
Capex / Sales 4.57% 3.25% 2.73% 3.2% 5.28% 6.78% 6.62% 6.56%
Announcement Date 1/29/20 1/28/21 1/27/22 1/26/23 1/25/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Dow Inc.

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
24
Last Close Price
57.29 USD
Average target price
60.71 USD
Spread / Average Target
+5.97%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Plastics

1st Jan change Capi.
DOW INC. Stock Dow Inc.
+4.47% 39.69B
LG CHEM, LTD. Stock LG Chem, Ltd.
-25.15% 20.62B
FORMOSA PLASTICS CORPORATION Stock Formosa Plastics Corporation
-14.52% 13.26B
FORMOSA CHEMICALS & FIBRE CORPORATION Stock Formosa Chemicals & Fibre Corporation
-13.48% 9.69B
COVESTRO AG Stock Covestro AG
-8.75% 9.66B
THE SUPREME INDUSTRIES LIMITED Stock The Supreme Industries Limited
-4.50% 6.56B
HANGZHOU FIRST APPLIED MATERIAL CO., LTD. Stock Hangzhou First Applied Material Co., Ltd.
+3.01% 6.12B
YUNNAN ENERGY NEW MATERIAL CO., LTD. Stock Yunnan Energy New Material Co., Ltd.
-30.31% 5.28B
ORBIA ADVANCE CORPORATION, S.A.B. DE C.V. Stock Orbia Advance Corporation, S.A.B. de C.V.
-14.67% 3.47B
LOTTE CHEMICAL CORPORATION Stock Lotte Chemical Corporation
-34.73% 3.08B
Plastics
  1. Stock Market
  2. Equities
  3. DOW Stock
  4. Financials Dow Inc.