DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Archer-Daniels-Midland Company (ADM)

Consumer Defensive | Agricultural Farm Products

Today's Price

$84.56

Today's Fair Value

$59.92 -29.14%

Margin of Safety

-41.12%

Projected Value (5Y)

$96.50 +14.12%

Dividends Paid (5Y)

$12.36

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 13.87% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -1.93% | CAGR (5y): -2.98%

Dividend Growth Rate

Regression: 7.63% | CAGR (5y): 7.09%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 11.53x)

Discount Rate