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 1,302 - -
Change - -41.44% -8.4% -9.43% 29.35% 31.37% - -
Enterprise Value (EV) 1 1,445 935.6 854.7 793.6 1,239 1,599 1,539 1,302
Change - -35.27% -8.65% -7.14% 56.06% 29.07% -3.74% -15.4%
P/E 88.8x -9,262x 25.3x 177x 25.8x 24x 18.5x -
PBR - - - - - - - -
PEG - 92x -0x -2x 0x 0.6x 0.6x -
Capitalization / Revenue 1.44x 0.72x 0.63x 0.59x 0.7x 0.81x 0.76x 0.72x
EV / Revenue 1.32x 0.73x 0.64x 0.61x 0.88x 0.99x 0.9x 0.72x
EV / EBITDA 21.3x 13.2x 7.77x 7.1x 8.8x 9.24x 7.93x 5.76x
EV / EBIT 38x 21.3x 10.2x 9.22x 10.7x 11.6x 9.97x 7.4x
EV / FCF -134x -8.16x 61.1x 165x 59.8x 31.3x 17.3x 17.3x
FCF Yield -0.75% -12.2% 1.64% 0.6% 1.67% 3.2% 5.77% 5.77%
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% 0.92% 0.92% -
EPS 2 0.78 -0.00439 1.47 0.19 1.68 2.355 3.06 -
Distribution rate 57.7% -11,162% 35.4% 274% 31% 22.1% 17% -
Net sales 1 1,097 1,274 1,338 1,305 1,410 1,616 1,706 1,806
EBITDA 1 67.8 70.8 110 111.8 140.7 173 194 226
EBIT 1 38 44 84.1 86.1 115.6 138.2 154.3 176
Net income 1 17.8 -0.1 33.5 4.3 38.8 54 71 -
Net Debt 1 -131.5 12.1 8.8 27.5 247.6 296.8 237 -
Reference price 2 69.27 40.66 37.20 33.60 43.32 56.62 56.62 56.62
Nbr of stocks (in thousands) 22,765 22,712 22,739 22,802 22,876 22,993 - -
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.($)
24.04x0.99x9.24x0.92% 1.3B
39.25x6.22x28.61x0.65% 439B
16.52x1.37x9.18x3% 25.2B
11.37x1.07x8.22x3.25% 14.54B
11.18x1.37x9.81x5.97% 8.98B
12.22x0.8x8.57x1.91% 4.15B
11.08x0.56x4.77x3.06% 4.01B
8.14x0.45x4.83x4.29% 2.31B
Average 16.72x 1.60x 10.40x 2.88% 62.4B
Weighted average by Cap. 36.15x 5.61x 26.18x 0.99%

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. Valuation Astec Industries, Inc.