Skip to main content
Tools

CTVA Fair Value Estimate

Estimate the fair value of Corteva Inc (CTVA) using three independent valuation methods: Graham Number, earnings-based discounted value, and PEG-adjusted valuation.

Graham Number

√(22.5 × EPS × Book Value)

$35.86

-58.0%

Earnings-Based

Future earnings discounted to present

$92.57

+8.3%

PEG-Adjusted

Fair P/E at PEG ratio of 1.0

$16.00

-81.3%

Average Fair Value$48.15
$0$72

About the Fair Value Calculator

Estimate intrinsic value using three independent models: the Graham Number (earnings × book value), an Earnings-Based DCF that projects future EPS, and a PEG-Adjusted fair P/E approach. The calculator averages all three for a composite fair value estimate with upside or downside versus market price.

Using multiple models matters — one formula never tells the full story. When all three point in the same direction, the signal gains weight.

How It Works

Graham Number: sqrt(22.5 × EPS × Book Value) — a conservative upper bound based on earnings and net asset value.

PEG-Adjusted: Computes a fair P/E by multiplying expected EPS growth rate by a PEG benchmark of 1.0, then applies that to current earnings.

Earnings-Based DCF: Projects future EPS over 5 years, discounts to present value, and adds a terminal value.

The composite averages all three equally. The upside/downside percentage tells you how market price compares to calculated fair value.

Is Coca-Cola Fairly Priced?

Example

One thing about Coca-Cola (KO)? It fits what Warren Buffett looks for - steady profits, a name people trust, yet prices sometimes climb too high. Year after year, its payout grows - more than six decades straight - still, value matters just as much.

Out of sight but still working hard, the Fair Value tool runs on three trusted valuation methods meant to ground your thinking. Each model chimes in differently, helping spot where price might be drifting off course. Not loud, just steady - like a quiet voice reminding you what things actually cost.

Graham Number — A math trick by Benjamin Graham goes like this: take the square root of 22.5 times earnings per share times book value per share. Coca-Cola, earning 2 dollars 50 cents per share, with a book value at 6 dollars 50 cents, lands near 19 bucks using that number. Funny how small that seems - but wait, he made it for dull, asset-heavy firms sleeping on hard stuff, not flashy brands running light on paper worth. It shows a bottom edge, never meant to be a goalpost.

PEG Ratio — That PEG number tweaks the usual price-to-earnings figure by factoring in how fast profits rise. Take Coca-Cola: share price sits at 25 times earnings, yet profit climbs just 7 percent yearly - so divide one by the other, result lands near 3.6. When that quotient clears 1.5, investors might be shelling out more than what future gains justify. Solid business? Sure. Still, comfort comes with a steeper tag.

Earnings-Based Fair Value — Starts with how much money a company makes. Take that number, maybe $2.70 per share coming up soon. Multiply by a common factor like 20, gives you $54. That is one way to see what the stock might really be worth. When shares cost $63 right now, they sit above that number. Difference works out to about 17%. Price runs higher than this method suggests. Not built on hopes, just clear math steps laid side by side. Numbers speak without extra noise.

ModelFair Valuevs. Market Price ($63)
Graham Number$19Expensive (but expected for KO)
PEG RatioSuggests overvaluedPEG = 3.6
Earnings-Based (20× P/E)$5417% premium

Here is why using more than one model helps: One formula never tells the full story. Strict rules like the Graham Number often miss today's business realities. Relying only on the PEG ratio means skipping dividend impact entirely. An estimate built on earnings shifts wildly based on your chosen multiple. When all three point in the same direction - especially high prices - the message gains weight simply because it repeats across methods. Seeing agreement between different approaches adds depth where standalone figures fall short.

Frequently asked questions

The Fair Value Calculator uses three independent models: the Graham Number (based on earnings and book value), an Earnings-Based DCF that projects future EPS and discounts back to present value, and a PEG-Adjusted fair P/E approach. The composite fair value averages all three equally.

Try it now — run all three valuation models for CTVA with live financial data.

Back to calculator

More CTVA Analysis Tools