As of 2025-07-11, the Intrinsic Value of Andersons Inc (ANDE) is 50.77 USD. This ANDE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.17 USD, the upside of Andersons Inc is 33.00%.
The range of the Intrinsic Value is 40.33 - 66.65 USD
Based on its market price of 38.17 USD and our intrinsic valuation, Andersons Inc (ANDE) is undervalued by 33.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40.33 - 66.65 | 50.77 | 33.0% |
| DCF (Growth 10y) | 46.04 - 72.89 | 56.74 | 48.6% |
| DCF (EBITDA 5y) | 59.60 - 77.44 | 68.66 | 79.9% |
| DCF (EBITDA 10y) | 59.89 - 80.53 | 69.94 | 83.2% |
| Fair Value | 79.49 - 79.49 | 79.49 | 108.26% |
| P/E | 44.07 - 78.64 | 62.16 | 62.9% |
| EV/EBITDA | 59.41 - 76.26 | 70.10 | 83.6% |
| EPV | 58.03 - 80.32 | 69.17 | 81.2% |
| DDM - Stable | 20.15 - 39.75 | 29.95 | -21.5% |
| DDM - Multi | 35.59 - 55.43 | 43.40 | 13.7% |
| Market Cap (mil) | 1,305.03 |
| Beta | 0.67 |
| Outstanding shares (mil) | 34.19 |
| Enterprise Value (mil) | 1,959.27 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.62% |
| Cost of Debt | 4.72% |
| WACC | 7.39% |