Loading...

Applied Industrial Technologies Inc (NYSE:AIT)

114.25 USD -0.93 USD ( -0.81% )
Watchlist Manager
Applied Industrial Technologies Inc Logo
Applied Industrial Technologies Inc
NYSE:AIT
Watchlist

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Aug 17, 2022.

Estimated DCF Value of one AIT stock is 134.65 USD. Compared to the current market price of 114.25 USD, the stock is Undervalued by 15%.

AIT DCF Value
Base Case
134.65 USD
Undervaluation 15%
DCF Value
Price
Worst Case
Base Case
Best Case
134.65
DCF Value
Worst Case
Base Case
Best Case
Applied Industrial Technologies Inc Competitors:
DCF Valuation
DNA2
Doric Nimrod Air Two Ltd
YCA
Yellow Cake PLC
517230
Pae Ltd
600500
Sinochem International Corp
BTG
HG Metal Manufacturing Ltd
537326
Chemtech Industrial Valves Ltd
ADANIENT
Adani Enterprises Ltd
8031
Mitsui & Co Ltd

Valuation Settings

Available Valuations
DCF Valuation Models

You can view valuation models created by the Alpha Spread algorithm, as well as models created by other investors.

1 valuation model available
Alpha Spread
Updated on Aug 17, 2022
Default Valuation
Other investors haven't shared any valuation models for Applied Industrial Technologies Inc. There is only Alpha Spread valuation model.

Valuation Settings
Alpha Spread's Valuation Model

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

Discount Rate
6.51%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
6.51%
Terminal Growth
0%
Growth Period
5 Years
Reset
Save as My Model

DCF Value Calculation

Capital Structure
From Present Value to DCF Value

Present Value 5.6B USD
+ Cash & Equivalents 184M USD
+ Investments 15.3M USD
Firm Value 5.8B USD
- Debt 649M USD
Equity Value 5.2B USD
/ Shares Outstanding 38.4M
AIT DCF Value 134.65 USD
Undervalued by 15%

To view the process of calculating the Present Value of Applied Industrial Technologies Inc' future free cash flow, see the Present Value Calculation block.

Present Value Calculation

Operating Model
Discounted Cash Flow Model

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 AIT stock DCF Value given various model inputs such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Similar Stocks

AIT Stock DCF Valuation FAQ

What is the DCF value of one AIT stock?

Estimated DCF Value of one AIT stock is 134.65 USD. Compared to the current market price of 114.25 USD, the stock is Undervalued by 15%.

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 DCF 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 Applied Industrial Technologies Inc's future free cash flow and discount it at a selected discount rate to calculate its Present Value (5.6B 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 134.65 USD per one AIT share.