Fair value (multi-method)
Four independent methods triangulate what ADM is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$21.88
Method range
$21.88 – $75.25
median $42.55
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $21.88 | -74.53% |
| Exit multiple | $59.56 | -30.67% |
| Analyst target | $75.25 | -12.40% |
| Graham number | $25.55 | -70.26% |
- Forward DCF$21.88
- Exit multiple$59.56
- Analyst target$75.25
- Graham number$25.55
Stock price
$85.90
EPS (TTM)
$2.23
5Y EPS CAGR
-6.7%
Fair value @ hist. growth
$21.88
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
10.7%
per year over your projection horizon
Margin of safety -292.6% vs hist-growth DCF
Historical 5Y CAGR
-6.7%
Your model implies
10.7%
Analyst consensus for next year implies 108% — beyond the model's annualised scale. Consensus reflects a one-step EPS estimate vs TTM, not a multi-year CAGR.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.6% | 6.8% | 5.6% | 4.3% | 2.7% | 0.7% |
| 6.6% | 9.8% | 8.8% | 7.8% | 6.6% | 5.2% |
| 7.6% | 12.4% | 11.6% | 10.7% | 9.8% | 8.7% |
| 8.6% | 14.7% | 14.1% | 13.3% | 12.5% | 11.7% |
| 9.6% | 16.9% | 16.3% | 15.7% | 15.0% | 14.3% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$7.4B
Total debt − cash
Beta
0.61
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Archer-Daniels-Midland (ADM) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks
- Dividend Profile2.40% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History30 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.