DCF Calculator

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

The Andersons, Inc. (ANDE)

Consumer Defensive | Agricultural Farm Products

Today's Price

$68.48

Today's Fair Value

$22.48 -67.17%

Margin of Safety

-204.63%

Projected Value (5Y)

$36.20 -47.14%

Dividends Paid (5Y)

$4.40

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 33.24% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 2.5% | CAGR (5y): 0.39%

Dividend Growth Rate

Regression: 5.06% | CAGR (5y): 2.71%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 7.1x)

Discount Rate