Astronics Corporation
AI Valuation
AI-generated fair value estimate for this company.
AI Fair Value
$26.90
Market Price
$63.70
Overvalued By
136.8%
Method: 10-year unlevered FCF DCF: $60.68M TTM FCF base from $942.09M TTM revenue; 10% annual FCF growth years 1-5, 5% years 6-10; 9% discount rate; 3% terminal growth; $343.95M net debt; 43.01M shares outstanding.
Reasoning: ATROB is the Class B share class of Astronics Corporation, which trades at near parity with the Class A shares given essentially identical economic rights, so the same per-share DCF value derived for the operating company applies to this share class.