As of 2025-12-22, the Intrinsic Value of Altra Industrial Motion Corp (AIMC) is 55.25 USD. This AIMC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61.98 USD, the upside of Altra Industrial Motion Corp is -10.90%.
The range of the Intrinsic Value is 36.78 - 100.64 USD
Based on its market price of 61.98 USD and our intrinsic valuation, Altra Industrial Motion Corp (AIMC) is overvalued by 10.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 36.78 - 100.64 | 55.25 | -10.9% |
| DCF (Growth 10y) | 46.31 - 115.84 | 66.63 | 7.5% |
| DCF (EBITDA 5y) | 68.91 - 90.45 | 82.49 | 33.1% |
| DCF (EBITDA 10y) | 71.05 - 101.57 | 87.92 | 41.9% |
| Fair Value | 48.58 - 48.58 | 48.58 | -21.62% |
| P/E | 60.98 - 69.92 | 64.97 | 4.8% |
| EV/EBITDA | 64.76 - 92.62 | 79.58 | 28.4% |
| EPV | 23.76 - 37.90 | 30.83 | -50.3% |
| DDM - Stable | 13.94 - 39.70 | 26.82 | -56.7% |
| DDM - Multi | 27.19 - 61.11 | 37.74 | -39.1% |
| Market Cap (mil) | 4,050.85 |
| Beta | 2.22 |
| Outstanding shares (mil) | 65.36 |
| Enterprise Value (mil) | 4,886.45 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.04% |
| Cost of Debt | 4.54% |
| WACC | 8.66% |