As of 2025-05-07, the Intrinsic Value of Archer-Daniels-Midland Co (ADM) is 297.88 USD. This ADM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.32 USD, the upside of Archer-Daniels-Midland Co is 516.50%.
The range of the Intrinsic Value is 203.38 - 549.60 USD
Based on its market price of 48.32 USD and our intrinsic valuation, Archer-Daniels-Midland Co (ADM) is undervalued by 516.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 203.38 - 549.60 | 297.88 | 516.5% |
| DCF (Growth 10y) | 247.50 - 619.40 | 349.76 | 623.8% |
| DCF (EBITDA 5y) | 139.33 - 174.44 | 160.72 | 232.6% |
| DCF (EBITDA 10y) | 187.52 - 239.67 | 216.33 | 347.7% |
| Fair Value | 55.12 - 55.12 | 55.12 | 14.07% |
| P/E | 48.81 - 123.20 | 79.96 | 65.5% |
| EV/EBITDA | 32.37 - 61.92 | 45.58 | -5.7% |
| EPV | 55.96 - 82.12 | 69.04 | 42.9% |
| DDM - Stable | 37.12 - 135.01 | 86.07 | 78.1% |
| DDM - Multi | 178.13 - 489.21 | 259.54 | 437.1% |
| Market Cap (mil) | 23,201.33 |
| Beta | 0.43 |
| Outstanding shares (mil) | 480.16 |
| Enterprise Value (mil) | 32,747.33 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.78% |
| Cost of Debt | 5.95% |
| WACC | 6.20% |