As of 2025-05-15, the Intrinsic Value of Ampco-Pittsburgh Corp (AP) is 0.90 USD. This AP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.25 USD, the upside of Ampco-Pittsburgh Corp is -60%.

The range of the Intrinsic Value is 0.11 - 2.06 USD.

Is AP undervalued or overvalued?

Based on its market price of 2.25 USD and our intrinsic valuation, Ampco-Pittsburgh Corp (AP) is overvalued by 60%.

2.25 USD

Stock Price

0.90 USD

Intrinsic Value

Intrinsic Value Details

AP Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	0.11 - 2.06	0.90	-60.0%
DCF (Growth Exit 10Y)	0.73 - 2.79	1.57	-30.3%
DCF (EBITDA Exit 5Y)	1.71 - 4.13	2.63	16.7%
DCF (EBITDA Exit 10Y)	2.02 - 4.6	3.02	34.2%
Peter Lynch Fair Value	0.11 - 0.11	0.11	-95.16%
P/E Multiples	0.27 - 1.98	1.03	-54.4%
EV/EBITDA Multiples	1.53 - 5.21	2.73	21.2%
Earnings Power Value	4.74 - 7.07	5.91	162.5%
Dividend Discount Model - Stable	0.11 - 0.25	0.18	-92.0%
Dividend Discount Model - Multi Stages	1.04 - 1.86	1.34	-40.3%

AP Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Nucor Corp	128.54 - 259.49	171.39	46.4%
Stelco Holdings Inc	61.86 - 147.56	83.71	22.8%
TimkenSteel Corp	28.3 - 40.37	33.00	61.8%
Haynes International Inc	71.24 - 223.05	108.13	77.3%
SunCoke Energy Inc	10.94 - 17.34	13.48	52.0%
Universal Stainless & Alloy Products Inc	37.04 - 112.46	56.53	25.6%
Synalloy Corp	10.6 - 18.49	13.74	-11.7%
Webco Industries Inc	(7.49) - 61.13	18.55	-89.7%
Friedman Industries Inc	15.34 - 26.56	19.50	19.6%
Ossen Innovation Co Ltd	13.34 - 20.18	16.72	231.1%

AP Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	55
Beta	2.05
Outstanding shares (mil)	24
Enterprise Value (mil)	168

Market risk premium	5.1%
Cost of Equity	9.35%
Cost of Debt	10.3%
WACC	7.8%