The Discounted Cash Flow (DCF) valuation of Allied Motion Technologies Inc (AMOT) is 82.79 USD. With the latest stock price at 34.08 USD, the upside of Allied Motion Technologies Inc based on DCF is 142.9%.

Is AMOT a buy or a sell?

Based on the latest price of 34.08 USD and our DCF valuation, Allied Motion Technologies Inc (AMOT) is a buy. Buying AMOT stocks now will result in a potential gain of 142.9%.

	Range	Selected
WACC / Discount Rate	5.4% - 7.0%	6.2%
Long-term Growth Rate	2.5% - 4.5%	3.5%
Fair Price	47.33 - 251.74	82.79
Upside	38.9% - 638.7%	142.9%

34.08 USD

Stock Price

82.79 USD

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

AMOT DCF Valuation: Revenue & Expenses Forecast

(USD in millions)		Projections

	12-2022	12-2023	12-2024	12-2025	12-2026	12-2027

Revenue	503	530	541	587	606	639
% Growth	25%	5%	2%	8%	3%	5%

Cost of goods sold	(346)	(357)	(357)	(380)	(384)	(397)
% of Revenue	69%	67%	66%	65%	63%	62%

Selling, G&A expenses	(73)	(76)	(78)	(85)	(87)	(92)
% of Revenue	14%	14%	14%	14%	14%	14%

Research & Development	(39)	(41)	(42)	(45)	(46)	(49)
% of Revenue	8%	8%	8%	8%	8%	8%

Net interest & other expenses	(22)	(24)	(24)	(26)	(27)	(29)
% of Revenue	4%	4%	4%	4%	4%	4%

Tax expense	(6)	(9)	(11)	(14)	(16)	(19)
Tax rate	27%	27%	27%	27%	27%	27%

Net profit	17	24	30	38	45	53
% Margin	3%	4%	5%	6%	7%	8%