Company Valuation: Archer-Daniels-Midland Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 37,813 51,006 38,521 24,176 27,628 38,749 - -
Change - 34.89% -24.48% -37.24% 14.28% 40.25% - -
Enterprise Value (EV) 1 46,409 59,149 45,518 33,722 35,023 46,540 45,932 45,361
Change - 27.45% -23.05% -25.92% 3.86% 32.88% -1.31% -1.24%
P/E ratio 14.1x 12x 11.2x 13.8x 25.8x 17.7x 15.9x 16.5x
PBR 1.7x 2.15x 1.54x 1.12x 1.22x 1.76x 1.7x 1.74x
PEG - 0.2x -0.7x -0.3x -0.7x 0x 1.5x -4.9x
Capitalization / Revenue 0.44x 0.5x 0.41x 0.28x 0.34x 0.45x 0.43x 0.42x
EV / Revenue 0.54x 0.58x 0.48x 0.39x 0.44x 0.54x 0.51x 0.49x
EV / EBITDA 9.46x 8.66x 7.33x 7.53x 9.58x 10.5x 9.52x 9.61x
EV / EBIT 15.5x 14x 11.2x 16.3x 24.6x 18.3x 15.7x 15.4x
EV / FCF 8.55x 27.4x 15.3x 27.7x 8.33x 24.1x 22.3x -
FCF Yield 11.7% 3.65% 6.52% 3.61% 12% 4.15% 4.49% -
Dividend per Share 2 1.48 1.6 1.8 2 - 2.073 2.147 2.189
Rate of return 2.19% 1.72% 2.49% 3.96% - 2.58% 2.67% 2.72%
EPS 2 4.79 7.71 6.43 3.65 2.23 4.548 5.045 4.875
Distribution rate 30.9% 20.8% 28% 54.8% - 45.6% 42.6% 44.9%
Net sales 1 85,249 101,848 93,935 85,530 80,269 85,716 89,458 91,891
EBITDA 1 4,907 6,830 6,207 4,476 3,657 4,445 4,827 4,719
EBIT 1 2,993 4,212 4,057 2,072 1,424 2,540 2,930 2,940
Net income 1 2,709 4,340 3,483 1,800 1,078 2,216 2,234 2,348
Net Debt 1 8,596 8,143 6,997 9,546 7,395 7,790 7,182 6,611
Reference price 2 67.59 92.85 72.22 50.52 57.49 80.40 80.40 80.40
Nbr of stocks (in thousands) 559,441 549,334 533,381 478,534 480,570 481,957 - -
Announcement Date 1/25/22 1/26/23 3/12/24 2/4/25 2/3/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.9x0.55x10.58x2.55% 39.24B
19.14x2.8x13.75x4.08% 252B
21.6x2.47x14.48x3.39% 78.26B
16.41x1.69x9.54x3.78% 46.23B
23.78x3.49x14.2x3.03% 38.61B
41.37x3.57x19.9x0.86% 33.53B
85.3x12.4x55.38x0.96% 29.44B
11.1x1.84x9.07x6.88% 27.64B
14.15x0.4x9.24x2.32% 23.9B
34.85x0.7x17.79x0.72% 22.32B
Average 28.56x 2.99x 17.39x 2.86% 59.16B
Weighted average by Cap. 24.04x 2.87x 15.51x 3.39%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. ADM Stock
  4. Valuation Archer-Daniels-Midland Company