ADM · Archer-Daniels-Midland Company
$76.792026-07-21Sector: Consumer Defensive; Industry: Agricultural Farm Products; Sub-Industry: Agricultural Products & Services
Intrinsic Value Range Comparison · Mulya.ai
Bull
$319
+315.9% vs market
Base · active
$259
+237.1% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($138 · $319) Analysts Range ($58 · $95) 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 |
|---|
| 2024.Q1 | $93.9B | — | 4.3% | 20.3% | $3.2B | $1.2B | $4.4B | 6.9% | — | 9.9% | $32.7B | $7.20 | — |
| 2024.Q4 | $93.9B | 0.0% | 4.3% | 21.1% | $3.2B | −$1.8B | $1.4B | 7.4% | — | 9.9% | $31.8B | $7.20 | — |
| 2025.Q1 | $85.5B | -8.9% | 2.4% | 21.6% | $1.6B | −$1.5B | $102MM | 7.5% | — | 5.0% | $32.6B | $3.72 | — |
| 2025.Q4 | $85.5B | 0.0% | 2.4% | 14.5% | $1.8B | −$1.6B | $144MM | 7.6% | — | 5.7% | $30.1B | $3.72 | — |
| 2026.Q1 | $80.6B | -5.8% | 1.5% | 15.7% | $1.0B | −$217MM | $816MM | 7.2% | — | 3.3% | $31.8B | $2.23 | 30.3 |
| italics below = DCF projection · 10yr Rev CAGR: 4.9% |
| 2027.Q1 | $87.5B | +8.5% | 1.5% | 16.1% | $1.1B | −$1.3B | −$141MM | 7.3% | −$132MM | 3.4% | $33.1B | $2.30 | 33.4 |
| 2028.Q1 | $91.8B | +4.9% | 3.3% | 16.6% | $2.5B | −$956MM | $1.6B | 7.4% | $1.4B | 7.6% | $34.0B | $5.25 | 14.6 |
| 2029.Q1 | $96.2B | +4.8% | 5.1% | 17.0% | $4.1B | −$1.3B | $2.8B | 7.6% | $2.3B | 11.8% | $35.3B | $8.43 | 9.1 |
| 2030.Q1 | $100.7B | +4.7% | 6.9% | 17.4% | $5.7B | −$934MM | $4.8B | 7.7% | $3.6B | 16.1% | $36.2B | $11.87 | 6.5 |
| 2031.Q1 | $105.4B | +4.6% | 10.5% | 17.9% | $9.1B | −$1.0B | $8.1B | 7.8% | $5.6B | 24.8% | $37.3B | $18.78 | 4.1 |
|
| Term. Yr+ | $135.4B | 4.1% | 10.5% | 20.0% | $11.4B | −$2.0B | $9.4B | 8.6% | $97.8B | 23.6% | — | — | — |
Active scenario IV: $259 (+237.1% vs market)