/
DCF Valuation
Base-case fair value
$49.56
Intrinsic $66.09 · 25% MOS
Current price: $50.23
Base-case summary
Our base-case DCF for Astec Industries Inc (ASTE) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 283.1% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $37M in trailing free cash flow, this produces an intrinsic value of $66.09 per share. A 25% safety margin gives a fair value of $49.56, suggesting the stock is currently 1% overvalued against the $50.23 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$37M
Cash & equivalents
$77M
Total debt
$393M
Shares outstanding
23M