DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

CHS Inc. (CHSCL)

Consumer Defensive | Agricultural Farm Products

Today's Price

$24.23

Today's Fair Value

$3564.78 +14612.26%

Margin of Safety

+99.32%

Projected Value (5Y)

$5741.12 +23594.26%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Free Cash Flow Growth Rate

Regression: 9.21% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 0%

Dividend Growth Rate

Regression: 0.01% | CAGR (5y): 0.05%

Exit Price Multiple

Capped at 30.00x (Historical 5y: n/a)

Discount Rate