Albany International Corp.

Albany International Corp.

AINยทNYSE

$63.78

-0.22%
Consumer CyclicalApparel - Manufacturers

Albany International Corp., together with its subsidiaries, engages in the textile and materials processing business. The company operates in two segments, Machine Clothing (MC) and Albany Engineered Composites (AEC). The MC segment designs, manufactures, and markets paper machine clothing for use in the manufacturing of papers, paperboards, tissues, and towels. This segment offers forming, pressing, and drying fabrics, as well as process belts used in the manufacture of nonwovens, fiber cement and several other industrial applications; and engineered fabrics. The AEC segment 3D-woven and injected composite components for aircraft engines composite airframe and engine components for military and commercial aircraft. It operates in the United States, Switzerland, Brazil, China, France, Mexico, and internationally. Albany International Corp. was incorporated in 1895 and is headquartered in Rochester, New Hampshire.

At a Glance

Live Snapshot
Market Cap$1.81B
EPS-1.9400
P/E Ratio-32.88
Earnings Date07/29/2026
Albany International Corp.

Albany International Corp. Fair Value Envelope

AIN ยท NYSE

Our analysis suggests that AIN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $63.78, this represents a potential HIDDEN relative to our calculated worth for Albany International Corp..

Intrinsic Value
Current Price: $63.78

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$177.8M
+ Cash & Equivalents$112.4M
Firm Value$290.1M
- Debt$455.7M
Equity Value-$165.5M
/ Shares Outstanding30,240,711B
DCF Value-$5
OVERVALUED BY 109%

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
$91.2M
$54.5M
$32.6M
$19.5M
$11.7M
$7.0M
$4.2M
$2.5M
$1.5M
$892.2K
Maintenance CapEx
-$8.4M
-$5.0M
-$3.0M
-$1.8M
-$1.1M
-$638.9K
-$382.1K
-$228.5K
-$136.7K
-$81.7K
Owner Earnings
$82.8M
$49.5M
$29.6M
$17.7M
$10.6M
$6.3M
$3.8M
$2.3M
$1.4M
$810.5K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$76.7M
$42.5M
$23.5M
$13.0M
$7.2M
$4.0M
$2.2M
$1.2M
$678.0K
$375.4K
Terminal Value represents 3.6% of Enterprise Value