DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Albany International Corp. (AIN)

Industrials | Manufacturing - Textiles

Today's Price

$59.33

Today's Fair Value

Invalid (Negative Base)

Margin of Safety

Invalid (Negative Base)

Projected Value (5Y)

Invalid (Negative Base)

Dividends Paid (5Y)

$0.00

DCF valuation requires positive baseline cash flows. AIN currently has negative Operating Income.

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 9.96% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.59% | CAGR (5y): -1.79%

Dividend Growth Rate

Regression: 5.19% | CAGR (5y): 6.96%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 16.4x)

Discount Rate