ASTE
Astec Industries Inc
Price:  
38.75 
USD
Volume:  
122,624.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ASTE Intrinsic Value

34.60 %
Upside

What is the intrinsic value of ASTE?

As of 2025-05-24, the Intrinsic Value of Astec Industries Inc (ASTE) is 52.16 USD. This ASTE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.75 USD, the upside of Astec Industries Inc is 34.60%.

The range of the Intrinsic Value is 36.95 - 90.40 USD

Is ASTE undervalued or overvalued?

Based on its market price of 38.75 USD and our intrinsic valuation, Astec Industries Inc (ASTE) is undervalued by 34.60%.

38.75 USD
Stock Price
52.16 USD
Intrinsic Value
Intrinsic Value Details

ASTE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 36.95 - 90.40 52.16 34.6%
DCF (Growth 10y) 41.68 - 95.04 57.04 47.2%
DCF (EBITDA 5y) 37.49 - 46.02 41.80 7.9%
DCF (EBITDA 10y) 44.44 - 58.87 51.29 32.4%
Fair Value 16.62 - 16.62 16.62 -57.12%
P/E 7.54 - 17.64 10.84 -72.0%
EV/EBITDA 16.44 - 39.72 29.18 -24.7%
EPV 13.48 - 19.37 16.42 -57.6%
DDM - Stable 5.57 - 15.70 10.64 -72.6%
DDM - Multi 33.40 - 69.59 44.77 15.5%

ASTE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 886.21
Beta 1.30
Outstanding shares (mil) 22.87
Enterprise Value (mil) 901.11
Market risk premium 4.60%
Cost of Equity 9.08%
Cost of Debt 11.18%
WACC 8.84%