Broadwind, Inc.

AI-generated fair value estimate for this company.

Method: 10-year unlevered FCF DCF: $5.47M TTM net income used as the base FCF proxy (no clean operating-cash-flow/capex breakdown was available, but Broadwind's capital intensity is modest); 20% annual FCF growth years 1-5 reflecting the recently doubled EBITDA and surging order backlog from its pivot to precision manufacturing for power generation and critical infrastructure; 6% years 6-10; 12% discount rate for a small-cap industrial turnaround; 3% terminal growth; $1.66M net debt ($18.7M total debt less $17.04M cash); 23.66M shares outstanding.

Reasoning: Broadwind is in the early stages of a disclosed strategic pivot away from wind-energy manufacturing toward higher-margin precision manufacturing, with order backlog and EBITDA both surging; a DCF with an aggressive near-term growth ramp that fades to a modest terminal rate best captures this turnaround trajectory without assuming the recent growth rate persists indefinitely.