U.S. Markets close in 4 hrs 38 mins
  • S&P 500

    3,783.00
    +14.75 (+0.39%)
     
  • Dow 30

    30,891.53
    +77.27 (+0.25%)
     
  • Nasdaq

    13,084.25
    +85.75 (+0.66%)
     
  • Russell 2000

    2,148.07
    +24.87 (+1.17%)
     
  • Crude Oil

    53.00
    +0.64 (+1.22%)
     
  • Gold

    1,840.90
    +11.00 (+0.60%)
     
  • Silver

    25.33
    +0.46 (+1.85%)
     
  • EUR/USD

    1.2127
    +0.0044 (+0.3638%)
     
  • 10-Yr Bond

    1.1010
    +0.0040 (+0.36%)
     
  • Vix

    23.03
    -1.31 (-5.38%)
     
  • GBP/USD

    1.3617
    +0.0031 (+0.2261%)
     
  • USD/JPY

    103.8590
    +0.1720 (+0.1659%)
     
  • BTC-USD

    37,635.02
    +1,193.29 (+3.27%)
     
  • CMC Crypto 200

    744.60
    +29.40 (+4.11%)
     
  • FTSE 100

    6,728.65
    +8.00 (+0.12%)
     
  • Nikkei 225

    28,633.46
    +391.25 (+1.39%)
     

Archer-Daniels-Midland Company's (NYSE:ADM) Intrinsic Value Is Potentially 72% Above Its Share Price

Simply Wall St
·6 min read

In this article we are going to estimate the intrinsic value of Archer-Daniels-Midland Company (NYSE:ADM) by estimating the company's future cash flows and discounting them to their present value. We will use the Discounted Cash Flow (DCF) model on this occasion. Models like these may appear beyond the comprehension of a lay person, but they're fairly easy to follow.

Companies can be valued in a lot of ways, so we would point out that a DCF is not perfect for every situation. If you want to learn more about discounted cash flow, the rationale behind this calculation can be read in detail in the Simply Wall St analysis model.

Check out our latest analysis for Archer-Daniels-Midland

Step by step through the calculation

We are going to use a two-stage DCF model, which, as the name states, takes into account two stages of growth. The first stage is generally a higher growth period which levels off heading towards the terminal value, captured in the second 'steady growth' period. To start off with, we need to estimate the next ten years of cash flows. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.

Generally we assume that a dollar today is more valuable than a dollar in the future, so we need to discount the sum of these future cash flows to arrive at a present value estimate:

10-year free cash flow (FCF) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$1.57b

US$1.87b

US$2.09b

US$2.28b

US$2.44b

US$2.57b

US$2.69b

US$2.79b

US$2.88b

US$2.97b

Growth Rate Estimate Source

Analyst x3

Analyst x1

Est @ 11.84%

Est @ 8.95%

Est @ 6.93%

Est @ 5.52%

Est @ 4.53%

Est @ 3.84%

Est @ 3.35%

Est @ 3.01%

Present Value ($, Millions) Discounted @ 7.0%

US$1.5k

US$1.6k

US$1.7k

US$1.7k

US$1.7k

US$1.7k

US$1.7k

US$1.6k

US$1.6k

US$1.5k

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$16b

After calculating the present value of future cash flows in the initial 10-year period, we need to calculate the Terminal Value, which accounts for all future cash flows beyond the first stage. For a number of reasons a very conservative growth rate is used that cannot exceed that of a country's GDP growth. In this case we have used the 5-year average of the 10-year government bond yield (2.2%) to estimate future growth. In the same way as with the 10-year 'growth' period, we discount future cash flows to today's value, using a cost of equity of 7.0%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$3.0b× (1 + 2.2%) ÷ (7.0%– 2.2%) = US$63b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$63b÷ ( 1 + 7.0%)10= US$32b

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is US$48b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Relative to the current share price of US$50.5, the company appears quite good value at a 42% discount to where the stock price trades currently. Valuations are imprecise instruments though, rather like a telescope - move a few degrees and end up in a different galaxy. Do keep this in mind.

dcf
dcf

The assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. You don't have to agree with these inputs, I recommend redoing the calculations yourself and playing with them. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at Archer-Daniels-Midland as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 7.0%, which is based on a levered beta of 0.800. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Moving On:

Whilst important, the DCF calculation is only one of many factors that you need to assess for a company. The DCF model is not a perfect stock valuation tool. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. Can we work out why the company is trading at a discount to intrinsic value? For Archer-Daniels-Midland, we've put together three fundamental elements you should explore:

  1. Risks: For example, we've discovered 3 warning signs for Archer-Daniels-Midland (2 shouldn't be ignored!) that you should be aware of before investing here.

  2. Future Earnings: How does ADM's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.

  3. Other High Quality Alternatives: Do you like a good all-rounder? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

PS. Simply Wall St updates its DCF calculation for every American stock every day, so if you want to find the intrinsic value of any other stock just search here.

This article by Simply Wall St is general in nature. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com.