investorscraft@gmail.com

Intrinsic Value of Archer Daniels Midland Company (ADM)

Previous Close$62.00
Intrinsic Value
Upside potential
Previous Close
$62.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %19.1NaN
Revenue, $101556NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m97344NaN
Operating income, $m4212NaN
EBITDA, $m5240NaN
Interest expense (income), $mNaN
Earnings before tax, $m5208NaN
Tax expense, $m868NaN
Net income, $m4340NaN

BALANCE SHEET

Cash and short-term investments, $m10047NaN
Total assets, $m59774NaN
Adjusted assets (=assets-cash), $m49727NaN
Average production assets, $m16514NaN
Working capital, $m11219NaN
Total debt, $m8677NaN
Total liabilities, $m35457NaN
Total equity, $m24317NaN
Debt-to-equity ratio0.357NaN
Adjusted equity ratio0.306NaN

CASH FLOW

Net income, $m4340NaN
Depreciation, amort., depletion, $m1028NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m3478NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-1319NaN
Free cash flow, $m4797NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m11219
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount