DCF Calculator

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

Cal-Maine Foods, Inc. (CALM)

Consumer Defensive | Agricultural Farm Products

Today's Price

$72.53

Today's Fair Value

$75.97 +4.74%

Margin of Safety

+4.53%

Projected Value (5Y)

$122.35 +68.69%

Dividends Paid (5Y)

$42.01

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 13.53% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.02% | CAGR (5y): -0.36%

Dividend Growth Rate

Regression: 13.72% | CAGR (5y): 169.24%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 6.04x)

Discount Rate