Astronics Corporation

Astronics Corporation

ATROยทNASDAQ

$83.51

-1.9%
IndustrialsAerospace & Defense

Astronics Corporation, through its subsidiaries, designs and manufactures products for the aerospace, defense, and electronics industries in the United States, rest of North America, Asia, Europe, South America, and internationally. It operates in two segments, Aerospace and Test Systems. The Aerospace segment offers lighting and safety systems, electrical power generation systems, distribution and seat motions systems, aircraft structures, avionics products, system certification, and other products. This segment serves airframe manufacturers (OEM) that build aircraft for the commercial, military, and general aviation markets; suppliers to OEMs; and aircraft operators, such as airlines; suppliers to the aircraft operators; and branches of the U.S. Department of Defense. The Test Systems segment designs, develops, manufactures, and maintains automated test systems that support the aerospace and defense, and communications and mass transit industries; and provides wireless communication testing for the civil land mobile radio market, as well as training and simulation devices for commercial and military applications. It serves OEMs and prime government contractors for electronics and military products. The company was incorporated in 1968 and is headquartered in East Aurora, New York.

At a Glance

Live Snapshot
Market Cap$2.99B
EPS0.8200
P/E Ratio101.84
Earnings Date07/30/2026
Astronics Corporation

Astronics Corporation Fair Value Envelope

ATRO ยท NASDAQ

Our analysis suggests that ATRO has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $83.51, this represents a potential HIDDEN relative to our calculated worth for Astronics Corporation.

Intrinsic Value
Current Price: $83.51

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$479.7B
+ Cash & Equivalents$18.2M
Firm Value$479.7B
- Debt$378.4M
Equity Value$479.3B
/ Shares Outstanding35,344,724B
DCF Value$13.6K
UNDERVALUED BY 16140%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$145.7M
$283.8M
$552.8M
$1.1B
$2.1B
$4.1B
$8.0B
$15.5B
$30.2B
$58.8B
Maintenance CapEx
-$12.3M
-$24.0M
-$46.8M
-$91.2M
-$177.6M
-$346.0M
-$674.0M
-$1.3B
-$2.6B
-$5.0B
Owner Earnings
$133.4M
$259.8M
$506.0M
$985.6M
$1.9B
$3.7B
$7.3B
$14.2B
$27.6B
$53.8B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$123.5M
$222.7M
$401.7M
$724.4M
$1.3B
$2.4B
$4.3B
$7.7B
$13.8B
$24.9B
Terminal Value represents 88.4% of Enterprise Value