ATRO
Astronics Corp
Price:  
20.36 
USD
Volume:  
158,622.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Astronics Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Astronics Corp (ATRO) is 20.79 USD. This Astronics valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.36 USD, the upside of Astronics Corp is %.

The range of the Intrinsic Value is 11.42 - 53.06 USD

20.36 USD
Stock Price
20.79 USD
Intrinsic Value
Intrinsic Value Details

Astronics Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 11.42 - 53.06 20.79 2.1%
DCF (Growth 10y) 15.29 - 61.24 25.71 26.3%
DCF (EBITDA 5y) 8.96 - 14.12 12.06 -40.8%
DCF (EBITDA 10y) 13.02 - 20.58 17.12 -15.9%
Fair Value -3.65 - -3.65 -3.65 -117.92%
P/E (12.00) - (16.19) (14.32) -170.4%
EV/EBITDA (0.64) - 2.97 1.15 -94.4%
EPV (2.96) - (2.30) (2.63) -112.9%
DDM - Stable (7.61) - (33.75) (20.68) -201.6%
DDM - Multi 6.45 - 22.84 10.13 -50.2%

Astronics Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 703.02
Beta 1.81
Outstanding shares (mil) 34.53
Enterprise Value (mil) 859.86
Market risk premium 4.60%
Cost of Equity 7.33%
Cost of Debt 6.23%
WACC 7.02%