%
Upside
As of 2024-06-24, the Intrinsic Value of Archer-Daniels-Midland Co (ADM) is 75.53 USD. This ADM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61.35 USD, the upside of Archer-Daniels-Midland Co is %.
The range of the Intrinsic Value is 61.03 - 97.45 USD
61.35 USD
Stock Price
75.53 USD
Intrinsic Value
Intrinsic Value Details
ADM Intrinsic Value - Valuation Summary
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 61.03 - 97.45 | 75.53 | 23.1% |
DCF (Growth 10y) | 69.81 - 107.04 | 84.69 | 38.0% |
DCF (EBITDA 5y) | 60.85 - 75.26 | 68.47 | 11.6% |
DCF (EBITDA 10y) | 69.61 - 87.62 | 78.69 | 28.3% |
Fair Value | 120.62 - 120.62 | 120.62 | 96.61% |
P/E | 84.41 - 134.38 | 100.98 | 64.6% |
EV/EBITDA | 53.98 - 79.65 | 64.14 | 4.5% |
EPV | 64.33 - 85.55 | 74.94 | 22.2% |
DDM - Stable | 52.84 - 103.10 | 77.97 | 27.1% |
DDM - Multi | 71.05 - 107.37 | 85.48 | 39.3% |
ADM Intrinsic Value - Key Valuation Metrics
Market Cap (mil) | 30,333.90 |
Beta | 0.35 |
Outstanding shares (mil) | 494.44 |
Enterprise Value (mil) | 39,483.89 |
Market risk premium | 4.60% |
Cost of Equity | 7.26% |
Cost of Debt | 5.05% |
WACC | 6.61% |