Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
283.46 USD497.63 USD676.25 USD
-85.06%
497.63 USDCurrent price is 85.1% below the base model value.
A
Consumer DefensiveFarm ProductsUnited States
ADM.US · Archer-Daniels-Midland Company
NYQ · US · USD
Latest price74.36 USD
30D-0.63%
Vs. base value+32.4%
Research summary
ADM.US latest organized financial period shows revenue declined -6.15% YoY and net income declined -40.11% YoY. Current price is about 74.36 USD, while the model base case is about 56.17 USD; the current price sits +32.4% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue80B USD
Net income1B USD
Free cash flow4B USD
Operating cash flow5B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:24
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price74.36 USD
Base value56.17 USD
Vs. base+32.4%
Price date2026/04/28
58.40 USD56.17 USD64.29 USD
+32.37%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
65.37 USD60.91 USD77.14 USD
+22.07%
60.91 USDCurrent price is 22.1% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-8.3%
Current price implies roughly -8.3% annualized FCF growth.
-8.3%Current price implies roughly -8.3% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
51.43 USD51.43 USD51.43 USD
+44.58%
51.43 USDCurrent price is 44.6% above the base model value.
Updated: 2026/04/29 07:24
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 80B USD | 1B USD | 4B USD | 2.23 |
| 2024/12/30 | Annual | 86B USD | 2B USD | 1B USD | 3.65 |
| 2023/12/30 | Annual | 94B USD | 3B USD | 3B USD | 6.43 |
| 2022/12/30 | Annual | 102B USD | 4B USD | 2B USD | 7.71 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement