As of 2024-12-13, the Intrinsic Value of Archer-Daniels-Midland Co (ADM) is
78.02 USD. This ADM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 53.08 USD, the upside of Archer-Daniels-Midland Co is
47.00%.
The range of the Intrinsic Value is 60.20 - 107.50 USD
78.02 USD
Intrinsic Value
ADM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
60.20 - 107.50 |
78.02 |
47.0% |
| DCF (Growth 10y) |
68.96 - 117.47 |
87.32 |
64.5% |
| DCF (EBITDA 5y) |
67.60 - 81.83 |
77.65 |
46.3% |
| DCF (EBITDA 10y) |
74.39 - 94.39 |
86.44 |
62.9% |
| Fair Value |
73.66 - 73.66 |
73.66 |
38.78% |
| P/E |
72.37 - 134.33 |
103.35 |
94.7% |
| EV/EBITDA |
44.34 - 75.04 |
60.92 |
14.8% |
| EPV |
65.26 - 95.28 |
80.27 |
51.2% |
| DDM - Stable |
31.32 - 67.58 |
49.45 |
-6.8% |
| DDM - Multi |
76.18 - 125.75 |
94.69 |
78.4% |
ADM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
25,400.37 |
| Beta |
0.10 |
| Outstanding shares (mil) |
478.53 |
| Enterprise Value (mil) |
34,652.37 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.20% |
| Cost of Debt |
5.14% |
| WACC |
6.47% |