Astronics Intrinsic
Value
As of 2024-07-27, the Intrinsic Value of Astronics Corp (ATRO) is
10.17 USD. This Astronics valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 22.48 USD, the upside of Astronics Corp is
%.
The range of the Intrinsic Value is 5.94 - 19.19 USD
10.17 USD
Intrinsic Value
Astronics Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
5.94 - 19.19 |
10.17 |
-54.8% |
| DCF (Growth 10y) |
8.93 - 23.80 |
13.72 |
-39.0% |
| DCF (EBITDA 5y) |
8.07 - 14.43 |
11.47 |
-49.0% |
| DCF (EBITDA 10y) |
10.77 - 19.18 |
14.94 |
-33.5% |
| Fair Value |
-3.62 - -3.62 |
-3.62 |
-116.09% |
| P/E |
(11.00) - (15.84) |
(13.58) |
-160.4% |
| EV/EBITDA |
0.28 - 3.70 |
1.68 |
-92.5% |
| EPV |
(3.22) - (2.72) |
(2.97) |
-113.2% |
| DDM - Stable |
(5.10) - (13.88) |
(9.49) |
-142.2% |
| DDM - Multi |
4.18 - 9.19 |
5.79 |
-74.3% |
Astronics Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
783.20 |
| Beta |
1.76 |
| Outstanding shares (mil) |
34.84 |
| Enterprise Value (mil) |
940.04 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.31% |
| Cost of Debt |
6.23% |
| WACC |
8.64% |