Loading...

Albany International Corp (NYSE:AIN)

79.29 USD +2.09 USD ( +2.71% )
Watchlist Manager
Albany International Corp Logo
Albany International Corp
NYSE:AIN
Watchlist

DCF Value

Estimated DCF Value of one AIN stock under the base case scenario is 60.42 USD. Compared to the current market price of 79.29 USD, the stock is Overvalued by 24%.

Estimated DCF Value of one NYSE:AIN stock is 60.42 USD. Compared to the current market price of 79.29 USD, the stock is Overvalued by 24% .

DCF valuation is one of two methods of placing a monetary value on a company; the other is Relative Valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.

Discount Rate
7.66%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
7.66%
Terminal Growth
0%
Growth Period
5 Years

You can change any inputs, such as future revenue, using Present Value Calculation block.

AIN DCF Value
Base Case
60.42 USD
Overvaluation 24%
DCF Value
Price
Worst Case
Base Case
Best Case
Open DCF Settings
Close DCF Settings
Albany International Corp Competitors:
DCF Valuation
BYYLF
Balyo SA
ALFVF
Alfa Laval AB
6118
Aida Engineering Ltd
6506
Yaskawa Electric Corp
G1A
GEA Group AG
AM3D
SLM Solutions Group AG
6362
Ishii Iron Works Co Ltd
2398
Good Friend International Holdings Inc

DCF Value Calculation

Capital Structure
From Present Value to DCF Value

Present Value 2.1B USD
+ Cash & Equivalents 307M USD
Firm Value 2.4B USD
- Debt 427M USD
- Minority Interest 4M USD
Equity Value 1.9B USD
/ Shares Outstanding 32M
AIN DCF Value 60.42 USD
Overvalued by 24%

To view the process of calculating the Present Value of Albany International Corp' future free cash flow, see the Present Value Calculation block.

Present Value Calculation

Discounted Cash Flow Model
Present Value of Free Cash Flow

Rotate your device for better experience.

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Model Financials
Financials used in the DCF Model

Sensitivity Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Analyze the possible values of AIN stock DCF Value given various model inputs such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Similar Stocks

AIN Stock DCF Valuation FAQ

What is the DCF value of one AIN stock?

Estimated DCF Value of one AIN stock under the base case scenario is 60.42 USD. Compared to the current market price of 79.29 USD, the stock is Overvalued by 24%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock intrinsic values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project Albany International Corp's future free cash flow and discount it at a selected discount rate to calculate its Present Value (2.1B USD).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 60.42 USD per one AIN share.