DCF Calculator

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

Cummins Inc. (CMI)

Industrials | Industrial - Machinery

Today's Price

$500.16

Today's Fair Value

$386.75 -22.67%

Margin of Safety

-29.32%

Projected Value (5Y)

$622.86 +24.53%

Dividends Paid (5Y)

$51.36

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 4.81% | CAGR (5y): 11.23%

Diluted Shares Growth Rate

Regression: -2.57% | CAGR (5y): -1.42%

Dividend Growth Rate

Regression: 10.53% | CAGR (5y): 8.32%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 12.98x)

Discount Rate