ADM · Archer-Daniels-Midland Company
$73.832026-05-17Sector: Consumer Defensive; Industry: Agricultural Farm Products; Sub-Industry: Agricultural Products & Services
Intrinsic Value Range Comparison · Mulya.ai
Bull
$300
+306.9% vs market
Base · active
$271
+266.6% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($142 · $300) Analysts Range ($50 · $68) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $85.2B | — | 3.5% | 17.4% | $2.5B | $1.2B | $3.7B | 5.5% | — | 7.9% | $31.4B | $5.60 | — |
| 2022.Q4 | $101.6B | 19.1% | 4.1% | 16.6% | $3.5B | −$2.0B | $1.5B | 6.9% | — | 11.0% | $32.7B | $8.97 | — |
| 2023.Q4 | $93.9B | -7.5% | 4.3% | 19.3% | $3.3B | −$686MM | $2.6B | 6.7% | — | 10.2% | $31.4B | $7.20 | — |
| 2024.Q4 | $85.5B | -8.9% | 2.4% | 21.1% | $1.6B | −$1.8B | −$153MM | 7.4% | — | 5.2% | $31.8B | $3.72 | — |
| 2025.Q4 | $80.3B | -6.1% | 1.3% | 14.5% | $911MM | −$1.6B | −$717MM | 7.6% | — | 2.9% | $30.1B | $2.23 | 33.6 |
| italics below = DCF projection · 10yr Rev CAGR: 5.9% |
| 2026.Q4 | $86.4B | +7.7% | 1.3% | 15.1% | $974MM | −$1.6B | −$658MM | 7.7% | −$611MM | 3.1% | $31.7B | $2.01 | 36.7 |
| 2027.Q4 | $92.7B | +7.3% | 3.2% | 15.6% | $2.5B | −$1.8B | $628MM | 7.8% | $541MM | 7.6% | $33.6B | $5.11 | 14.4 |
| 2028.Q4 | $99.1B | +6.9% | 5.0% | 16.1% | $4.2B | −$2.1B | $2.1B | 7.9% | $1.6B | 12.0% | $35.7B | $8.58 | 8.6 |
| 2029.Q4 | $105.5B | +6.5% | 6.8% | 16.7% | $6.0B | −$2.0B | $4.0B | 8.0% | $3.0B | 16.4% | $37.7B | $12.40 | 6.0 |
| 2030.Q4 | $111.9B | +6.1% | 10.5% | 17.3% | $9.7B | −$2.1B | $7.6B | 8.1% | $5.2B | 25.1% | $39.8B | $20.09 | 3.7 |
|
| Term. Yr+ | $147.9B | 4.1% | 10.5% | 20.0% | $12.4B | −$2.2B | $10.3B | 8.6% | $104.7B | 23.6% | — | — | — |
Active scenario IV: $271 (+266.6% vs market)