As of 2024-07-27, the Intrinsic Value of Astec Industries Inc (ASTE) is
98.40 USD. This ASTE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 35.24 USD, the upside of Astec Industries Inc is
%.
The range of the Intrinsic Value is 59.35 - 349.52 USD
98.40 USD
Intrinsic Value
ASTE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
59.35 - 349.52 |
98.40 |
179.2% |
| DCF (Growth 10y) |
65.63 - 359.12 |
105.61 |
199.7% |
| DCF (EBITDA 5y) |
51.85 - 80.49 |
64.73 |
83.7% |
| DCF (EBITDA 10y) |
60.50 - 99.86 |
77.26 |
119.2% |
| Fair Value |
27.23 - 27.23 |
27.23 |
-22.73% |
| P/E |
16.12 - 34.68 |
24.99 |
-29.1% |
| EV/EBITDA |
22.21 - 38.43 |
31.05 |
-11.9% |
| EPV |
14.09 - 22.93 |
18.51 |
-47.5% |
| DDM - Stable |
11.43 - 78.73 |
45.08 |
27.9% |
| DDM - Multi |
53.59 - 280.92 |
89.41 |
153.7% |
ASTE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
802.41 |
| Beta |
0.07 |
| Outstanding shares (mil) |
22.77 |
| Enterprise Value (mil) |
755.21 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.46% |
| Cost of Debt |
12.20% |
| WACC |
7.70% |