Broadwind, Inc.

Broadwind, Inc.

BWENยทNASDAQ

$4.18

+3.0%
IndustrialsIndustrial - Machinery

Broadwind, Inc. manufactures and sells structures, equipment, and components for clean tech and other specialized applications primarily in the United States. It operates through three segments: Heavy Fabrications, Gearing, and Industrial Solutions. The Heavy Fabrications segment provides fabrications to various industrial markets. It offers steel towers and adapters primarily to wind turbine manufacturers. The Gearing segment provides gearing, and gearboxes and systems for onshore and offshore oil and gas fracking and drilling, surface and underground mining, wind energy, steel, material handling, and other infrastructure markets. This segment also offers heat treat services for aftermarket and original equipment manufacturer applications. The Industrial Solutions segment provides supply chain solutions for offering instrumentation and controls, valve assemblies, sensor devices, fuel system components, electrical junction boxes and wiring, energy storage services, and electromechanical devices; light fabrication, inventory management, and kitting and assembly services; packaging solutions; and fabricating services for panels and sub-assemblies to combined cycle natural gas turbine market. The company sells its products to the energy, mining, and infrastructure sector customers through its direct sales force and independent sales agents. The company was formerly known as Broadwind Energy, Inc. and changed its name to Broadwind, Inc. in May 2020. Broadwind, Inc. is headquartered in Cicero, Illinois.

At a Glance

Live Snapshot
Market Cap$97.83M
EPS0.2300
P/E Ratio18.17
Earnings Date08/11/2026
Broadwind, Inc.

Broadwind, Inc. Fair Value Envelope

BWEN ยท NASDAQ

Our analysis suggests that BWEN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $4.18, this represents a potential HIDDEN relative to our calculated worth for Broadwind, Inc..

Intrinsic Value
Current Price: $4.18

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-$13.9M
+ Cash & Equivalents$456.0K
Firm Value-$13.4M
- Debt$28.3M
Equity Value-$41.7M
/ Shares Outstanding23,041,464B
DCF Value-$2
OVERVALUED BY 143%

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
-$7.7M
-$3.8M
-$1.9M
-$961.6K
-$480.8K
-$240.4K
-$120.2K
-$60.1K
-$30.0K
-$15.0K
Maintenance CapEx
-$363.0K
-$181.5K
-$90.8K
-$45.4K
-$22.7K
-$11.3K
-$5.7K
-$2.8K
-$1.4K
-$709
Owner Earnings
-$8.1M
-$4.0M
-$2.0M
-$1.0M
-$503.5K
-$251.7K
-$125.9K
-$62.9K
-$31.5K
-$15.7K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$7.5M
-$3.5M
-$1.6M
-$740.1K
-$342.7K
-$158.6K
-$73.4K
-$34.0K
-$15.7K
-$7.3K
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.