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 1,577 923.5 845.9 766.1 991 926.5 - -
Change - -41.44% -8.4% -9.43% 29.35% -6.5% - -
Enterprise Value (EV) 1 1,445 935.6 854.7 793.6 1,239 1,243 1,203 926.5
Change - -35.27% -8.65% -7.14% 56.06% 0.35% -3.22% -22.98%
P/E 88.8x -9,262x 25.3x 177x 25.8x 22.9x 13.8x 10.4x
PBR - - - - - - - -
PEG - 92x -0x -2x 0x 5.02x 0.2x 0.3x
Capitalization / Revenue 1.44x 0.72x 0.63x 0.59x 0.7x 0.57x 0.54x 0.51x
EV / Revenue 1.32x 0.73x 0.64x 0.61x 0.88x 0.77x 0.7x 0.51x
EV / EBITDA 21.3x 13.2x 7.77x 7.1x 8.8x 7.57x 6.24x 4.07x
EV / EBIT 38x 21.3x 10.2x 9.22x 10.7x 10.1x 8.12x 5.27x
EV / FCF -134x -8.16x 61.1x 165x 59.8x 38.5x 23.1x -
FCF Yield -0.75% -12.2% 1.64% 0.6% 1.67% 2.6% 4.33% -
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% 1.29% 1.29% -
EPS 2 0.78 -0.00439 1.47 0.19 1.68 1.757 2.917 3.87
Distribution rate 57.7% -11,162% 35.4% 274% 31% 29.6% 17.8% -
Net sales 1 1,097 1,274 1,338 1,305 1,410 1,622 1,718 1,810
EBITDA 1 67.8 70.8 110 111.8 140.7 164.3 192.7 227.6
EBIT 1 38 44 84.1 86.1 115.6 123.1 148.2 175.7
Net income 1 17.8 -0.1 33.5 4.3 38.8 39.73 67.6 90.2
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 40.24 40.24 40.24
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
22.91x0.77x7.57x1.29% 927M
30.32x5.15x22.85x0.76% 373B
37.05x5.73x31.24x0.98% 181B
15.56x1.2x7.71x4.8% 65.72B
18.36x1.7x13.9x2.97% 57.8B
31.21x4.31x18.18x0.42% 48.51B
17.22x1.73x9.87x2.53% 43.3B
11.22x1.06x10.58x4.61% 36.1B
32.13x4.66x18.58x1.56% 30.3B
12.05x0.39x4.04x4.08% 25.42B
Average 22.80x 2.67x 14.45x 2.4% 86.18B
Weighted average by Cap. 27.91x 4.19x 20.71x 1.62%

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.