Edwyn

Edwyn Search companies, tickers, CIKs…⌘K

Archer-Daniels-Midland Co

ADMCIK 0000007084

Compare:INGR ANDE CALM TSN UNFI

Compare ADM

Intrinsic Value

ADM Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic Value

ADM Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for Archer-Daniels-Midland Co, derived from annual filing data.

Read the DCF guide

DCF fair value

$63.74

Implied equity value $31B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$54.99 – $79.25

Bear

$54.99

Base

$63.74

Bull

$79.25

Model assumptions

Cash flow base

$3B

Basis

Operating cash flow less capex (firm-value proxy)

Growth

0.0%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$63.74Baseline

Growth +1 pt$63.23-$0.50

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for Archer-Daniels-Midland Co, derived from annual filing data.

Read the DCF guide

DCF fair value

$63.74

Implied equity value $31B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$54.99 – $79.25

Bear

$54.99

Base

$63.74

Bull

$79.25

Model assumptions

Cash flow base

$3B

Basis

Operating cash flow less capex (firm-value proxy)

Growth

0.0%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$63.74Baseline

Growth +1 pt$63.23-$0.50

What the market is pricing in

Market expectations cannot be backed out until price, share count, cash-flow base, discount rate, terminal growth, and the EV-to-equity bridge are all available.
Growth anchor: Median of 3Y revenue CAGR, 5Y revenue CAGR, and 5Y free cash flow CAGR. Scenario-derived from +/-2 pts growth and +/-1 pt discount.
Net debt reduces equity value relative to firm value before the per-share target is calculated.

Intrinsic EV-to-equity bridge

Enterprise value

Discounted free cash flows

$38B

Less total debt

− $8B

Plus cash and equivalents

+ $1B

Equity value

After the bridge

$31B

Diluted shares

484,000,000

Fair value / share

$63.74