Ampco-Pittsburgh Corporation

Ampco-Pittsburgh Corporation

APยทNYSE

$11.04

-3.4%
IndustrialsManufacturing - Metal Fabrication

Ampco-Pittsburgh Corporation, together with its subsidiaries, engages in manufacture and sale of specialty metal products and customized equipment to commercial and industrial users worldwide. It operates in two segments, Forged and Cast Engineered Products (FCEG); and Air and Liquid Processing. The FCEG segment produces forged hardened steel rolls that are used in cold rolling mills by producers of steel, aluminum, and other metals; cast rolls for hot and cold strip, medium/heavy section, hot strip finishing, roughing, and plate mills in various iron and steel qualities; and forged engineered products for use in the steel distribution, oil and gas, and aluminum and plastic extrusion industries. This segment also offers forged rolls for cluster and Z-Hi mills; work rolls for narrow and wide strip and aluminum mills; back-up rolls for narrow strip mills; leveling rolls and shafts; and distributes tool steels, alloys, and carbon round bars. The Air and Liquid Processing segment produces custom-engineered finned tube heat exchange coils and related heat transfer products for various industries, including OEM/commercial, nuclear power generation, and industrial manufacturing; and custom-designed air handling systems for institutional, pharmaceutical, and general industrial building markets. This segment also provides centrifugal pumps the fossil-fueled power generation, marine defense, and industrial refrigeration industries. The company was incorporated in 1929 and is headquartered in Carnegie, Pennsylvania.

At a Glance

Live Snapshot
Market Cap$224.40M
EPS-3.2800
P/E Ratio-3.37
Earnings Date05/18/2026
Ampco-Pittsburgh Corporation

Ampco-Pittsburgh Corporation Fair Value Envelope

AP ยท NYSE

Our analysis suggests that AP has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $11.04, this represents a potential HIDDEN relative to our calculated worth for Ampco-Pittsburgh Corporation.

Intrinsic Value
Current Price: $11.04

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-$462.7K
+ Cash & Equivalents$10.7M
Firm Value$10.2M
- Debt$138.3M
Equity Value-$128.1M
/ Shares Outstanding20,326,388B
DCF Value-$6
OVERVALUED BY 157%

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
$672.0K
$336.0K
$168.0K
$84.0K
$42.0K
$21.0K
$10.5K
$5.3K
$2.6K
$1.3K
Maintenance CapEx
-$940.5K
-$470.3K
-$235.1K
-$117.6K
-$58.8K
-$29.4K
-$14.7K
-$7.3K
-$3.7K
-$1.8K
Owner Earnings
-$268.5K
-$134.3K
-$67.1K
-$33.6K
-$16.8K
-$8.4K
-$4.2K
-$2.1K
-$1.0K
-$524
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$248.6K
-$115.1K
-$53.3K
-$24.7K
-$11.4K
-$5.3K
-$2.4K
-$1.1K
-$525
-$243
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.