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 1,577 923.5 845.9 766.1 991 948.2 - -
Change - -41.44% -8.4% -9.43% 29.35% -4.32% - -
Enterprise Value (EV) 1 1,445 935.6 854.7 793.6 1,239 1,265 1,225 948.2
Change - -35.27% -8.65% -7.14% 56.06% 2.1% -3.16% -22.57%
P/E 88.8x -9,262x 25.3x 177x 25.8x 22.5x 14x 10.5x
PBR - - - - - - - -
PEG - 92x -0x -2x 0x 2.52x 0.2x 0.3x
Capitalization / Revenue 1.44x 0.72x 0.63x 0.59x 0.7x 0.58x 0.55x 0.52x
EV / Revenue 1.32x 0.73x 0.64x 0.61x 0.88x 0.78x 0.71x 0.52x
EV / EBITDA 21.3x 13.2x 7.77x 7.1x 8.8x 7.6x 6.49x 4.35x
EV / EBIT 38x 21.3x 10.2x 9.22x 10.7x 10.1x 8.57x 5.69x
EV / FCF -134x -8.16x 61.1x 165x 59.8x 39.2x 14.9x 12.6x
FCF Yield -0.75% -12.2% 1.64% 0.6% 1.67% 2.55% 6.71% 7.92%
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% 1.26% 1.26% -
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 86.1 115.6 125.7 142.8 166.7
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 41.18 41.18 41.18
Nbr of stocks (in thousands) 22,765 22,712 22,739 22,802 22,876 23,025 - -
Announcement Date 2/28/22 A 3/1/23 A 2/28/24 A 2/26/25 A 2/25/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
23.25x0.8x7.79x1.22% 980M
29.82x5.08x22.5x0.78% 367B
17.35x1.45x9.78x2.92% 26.89B
10.79x1.02x7.81x3.46% 13.72B
11.87x1.27x9.36x6.33% 8.27B
9.91x0.79x7.63x1.95% 4.65B
10.3x0.54x4.38x3.17% 4.36B
10.93x0.45x5.17x3.94% 2.31B
Average 15.53x 1.43x 9.30x 2.97% 53.47B
Weighted average by Cap. 27.55x 4.52x 20.51x 1.16%

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.