Company Valuation: Astec Industries, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,577 923.5 845.9 766.1 991 1,019 - -
Change - -41.44% -8.4% -9.43% 29.35% 2.81% - -
Enterprise Value (EV) 1 1,445 935.6 854.7 793.6 1,239 1,335 1,295 1,019
Change - -35.27% -8.65% -7.14% 56.06% 7.81% -3% -21.34%
P/E 88.8x -9,262x 25.3x 177x 25.8x 24.2x 15x 11.2x
PBR - - - - - - - -
PEG - 92x -0x -2x 0x 2.71x 0.2x 0.3x
Capitalization / Revenue 1.44x 0.72x 0.63x 0.59x 0.7x 0.63x 0.59x 0.56x
EV / Revenue 1.32x 0.73x 0.64x 0.61x 0.88x 0.82x 0.75x 0.56x
EV / EBITDA 21.3x 13.2x 7.77x 7.1x 8.8x 8.03x 6.86x 4.67x
EV / EBIT 38x 21.3x 10.2x 9.22x 10.7x 10x 8.42x 5.53x
EV / FCF -134x -8.16x 61.1x 165x 59.8x 41.3x 15.8x 13.6x
FCF Yield -0.75% -12.2% 1.64% 0.6% 1.67% 2.42% 6.34% 7.37%
Dividend per Share 2 0.45 0.49 0.52 0.52 0.52 0.52 0.52 -
Rate of return 0.65% 1.21% 1.4% 1.55% 1.2% 1.18% 1.18% -
EPS 2 0.78 -0.00439 1.47 0.19 1.68 1.83 2.95 3.94
Distribution rate 57.7% -11,162% 35.4% 274% 31% 28.4% 17.6% -
Net sales 1 1,097 1,274 1,338 1,305 1,410 1,623 1,718 1,810
EBITDA 1 67.8 70.8 110 111.8 140.7 166.3 188.7 218.2
EBIT 1 38 44 84.1 86.1 115.6 133.1 153.8 184.4
Net income 1 17.8 -0.1 33.5 4.3 38.8 41.05 68.45 90.6
Net Debt 1 -131.5 12.1 8.8 27.5 247.6 316.4 276.4 -
Reference price 2 69.27 40.66 37.20 33.60 43.32 44.25 44.25 44.25
Nbr of stocks (in thousands) 22,765 22,712 22,739 22,802 22,876 23,025 - -
Announcement Date 28/02/22 01/03/23 28/02/24 26/02/25 25/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
32.14x5.44x23.98x0.72% 387B
17.21x1.46x9.65x2.81% 26.33B
11.34x1.07x8.14x3.26% 14.38B
11.23x1.37x10.01x5.96% 9.03B
10.54x0.84x8.04x1.83% 4.68B
10.58x0.56x4.52x3.09% 4.32B
8.56x0.47x4.91x4.05% 2.46B
Average 14.52x 1.60x 9.89x 3.1% 64.05B
Weighted average by Cap. 29.61x 4.86x 21.89x 1.08%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ASTE Stock
  4. AI2 Stock
  5. Valuation Astec Industries, Inc.