Excluded
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
---
-
-Positive free-cash-flow history is shorter than two years.
A
Basic MaterialsSpecialty ChemicalsUnited States
APD.US · Air Products and Chemicals, Inc.
NYQ · US · USD
Latest price302.20 USD
30D-7.25%
Vs. base value-1.2%
Research summary
APD.US latest organized financial period shows revenue declined -0.52% YoY and net income declined -110% YoY. Current price is about 302 USD, while the model base case is about 306 USD; the current price sits -1.2% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue12B USD
Net income-395M USD
Free cash flow-4B USD
Operating cash flow3B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price302.20 USD
Base value305.82 USD
Vs. base-1.2%
Price date2026/04/28
210.53 USD305.82 USD381.42 USD
-1.18%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
308.45 USD499.02 USD650.23 USD
-39.44%
499.02 USDCurrent price is 39.4% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth37.6%
Current price implies roughly 37.6% annualized FCF growth.
37.6%Current price implies roughly 37.6% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
112.61 USD112.61 USD112.61 USD
+168%
112.61 USDCurrent price is 168.4% above the base model value.
Updated: 2026/04/29 07:23
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/09/29 | Annual | 12B USD | -395M USD | -4B USD | -1.77 |
| 2024/09/29 | Annual | 12B USD | 4B USD | -3B USD | 17.18 |
| 2023/09/29 | Annual | 13B USD | 2B USD | -1B USD | 10.33 |
| 2022/09/29 | Annual | 13B USD | 2B USD | 304M USD | 10.14 |
| 2021/09/29 | Annual | - | - | - | - |
Ad placement