US · AIN
Albany International Corp.
- Sector
- Consumer Cyclical · Apparel - Manufacturers
- Headquarters
- Rochester, NH 03867
- Website
- albint.com
Price · as of 2025-12-31
$58.27
Market cap 1.7B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $43.16 | -25.93% |
| Intrinsic Value(DCF) | $23.84 | -59.09% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $19.33 | $28.56 | $0.00 | $8.98 | $0.00 |
| 2012 | $24.60 | $32.80 | $0.00 | $8.04 | $1.79 |
| 2013 | $31.32 | $29.50 | $2.81 | $10.87 | $4.29 |
| 2014 | $33.22 | $24.70 | $0.60 | $11.00 | $8.62 |
| 2015 | $33.72 | $31.94 | $0.93 | $12.59 | $6.34 |
| 2016 | $40.02 | $37.29 | $2.32 | $8.84 | $28.77 |
| 2017 | $59.87 | $46.28 | $0.00 | $7.07 | $17.77 |
| 2018 | $69.17 | $43.53 | $52.13 | $16.32 | $54.82 |
| 2019 | $60.60 | $52.10 | $59.10 | $25.73 | $61.56 |
| 2020 | $81.00 | $74.63 | $1.93 | $23.29 | $0.00 |
| 2021 | $79.96 | $68.91 | $1.52 | $27.69 | $40.99 |
| 2022 | $89.28 | $94.54 | $0.80 | $24.46 | $58.16 |
| 2023 | $92.71 | $65.26 | $0.00 | $27.89 | $66.49 |
| 2024 | $72.04 | $51.82 | $0.00 | $23.00 | $42.13 |
| 2025 | $59.61 | $43.16 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Albany International Corp.'s (AIN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $43.16
- Current price
- $58.27
- AI upside
- -25.93%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$23.84
-59.09% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| AIN | Albany International Corp… | $58.27 | 1.7B | -26% | -59% | — | — | -29.86 | 2.34 | 1.44 | 36.81 | — | 3.14 | 20.62% | -1.90% | -4.85% | -6.82% | -1.81% | -3.38% | 0.63 | -0.76 | 2.10 | 0.79 | 6.18 | -16929.00% | -388.00% | -4020.00% | 4.86% | 0.34 | 7.23% | 1.91% | -57.00% | 12.85% | -91.17 | 24.73 | 1.73 | 2.81 |
| BLBD | Blue Bird Corporation | $58.27 | 1.84B | — | +400% | -53% | +157% | 12.79 | 6.40 | 1.10 | 7.77 | — | 8.38 | 20.51% | 11.29% | 8.63% | — | — | — | 0.35 | 23.21 | 1.74 | 1.06 | -0.72 | — | — | — | 9.39% | 0.74 | — | 0.00% | 0.00% | 3.03% | 8.94 | 9.75 | 1.01 | 6.43 |
| GOOS | Canada Goose Holdings Inc… | $12.31 | 1.19B | +105% | -63% | -44% | -49% | 15.00 | 2.87 | 1.15 | 9.52 | 21.37 | 4.61 | 69.94% | 12.17% | 7.03% | 21.62% | 13.61% | 6.69% | 1.37 | 4.00 | 2.67 | 1.30 | 1.98 | 7018.00% | 109.00% | 15347.00% | 17.63% | 0.89 | 28.10% | 0.00% | 0.00% | 11.27% | 11.96 | 7.16 | 1.46 | 2.75 |
| MCRI | Monarch Casino & Resort, … | $96.10 | 1.75B | -9% | -44% | -61% | -29% | 17.48 | 3.30 | 3.25 | 9.16 | 42.21 | 3.47 | 45.13% | 25.07% | 18.60% | 19.21% | 22.78% | 14.44% | 0.05 | 70.55 | 0.86 | 0.74 | -0.38 | 4141.00% | 439.00% | 3768.00% | 7.25% | 1.10 | 27.33% | 1.24% | 21.60% | 6.82% | 12.45 | 13.25 | 3.12 | 8.61 |
| MODG | Topgolf Callaway Brands C… | $14.68 | 2.7B | -33% | -83% | — | — | -0.80 | 0.48 | 0.27 | -5.32 | — | 2.79 | 62.53% | -29.66% | -34.15% | -46.06% | -17.32% | -17.28% | 1.85 | -5.44 | 1.94 | 0.88 | -3.80 | -177660.00% | -106.00% | -17333.00% | 7.47% | 0.46 | 1.21% | 0.00% | 0.00% | 25.92% | -4.12 | 59.79 | 1.22 | 0.17 |
| PSNY | Polestar Automotive Holdi… | $23.28 | 1.64B | +16% | -41% | — | +606% | -1.17 | -0.72 | 1.18 | -4.00 | -1.67 | -0.55 | -43.07% | -89.14% | -100.77% | 89.30% | -145.09% | -50.15% | -1.51 | -5.41 | 0.48 | 0.24 | -2.56 | 7018.00% | -1448.00% | -3363.00% | -56.04% | -0.21 | -108.35% | 0.00% | 0.00% | 0.00% | -3.68 | -4.95 | 3.28 | -3.89 |
| PZZA | Papa John's International… | $31.35 | 1.03B | -25% | -59% | — | -76% | 32.67 | -2.42 | 0.51 | 6.83 | — | -2.10 | 28.89% | 4.34% | 1.49% | -7.45% | 68.59% | 3.72% | -0.52 | 2.19 | 0.82 | 0.50 | 1.04 | -6457.00% | -27.00% | 7953.00% | 5.84% | 0.43 | 47.17% | 5.83% | 190.40% | 76.75% | 13.89 | 20.20 | 0.60 | 3.57 |
| TRIP | Tripadvisor, Inc. | $10.11 | 1.18B | +325% | -38% | -100% | -65% | 31.19 | 1.93 | 0.66 | 6.74 | 3.91 | -5.38 | 62.03% | 4.23% | 2.12% | 5.04% | 8.73% | 1.54% | 1.92 | 1.27 | 1.29 | 1.25 | 0.94 | 79855.00% | 305.00% | 13286.00% | 13.07% | 0.25 | 20.01% | 0.00% | 0.00% | 41.76% | 18.12 | 8.89 | 0.77 | 1.50 |
| UAA | Under Armour, Inc. | $7.42 | 3.17B | +328% | -64% | -88% | -95% | -14.47 | 1.54 | 0.56 | 433.73 | — | 2.08 | 47.92% | -3.59% | -3.90% | -9.95% | -6.73% | -4.44% | 0.69 | — | 2.10 | 1.06 | 93.27 | -19038.00% | -943.00% | -21197.00% | -7.83% | -0.05 | -8.40% | 0.00% | 0.00% | 3.09% | -20.04 | -16.28 | 0.72 | 2.37 |
| WWW | Wolverine World Wide, Inc… | $17.67 | 1.45B | — | -58% | — | -3% | 15.33 | 3.60 | 0.78 | 11.82 | — | -7.21 | 47.31% | 8.01% | 5.11% | — | — | — | 2.13 | 4.58 | 1.40 | 0.71 | 3.67 | — | — | — | 8.55% | 0.27 | — | 2.27% | 34.80% | 3.26% | 14.18 | 16.97 | 1.14 | 3.03 |
About Albany International Corp.
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.
- CEO
- Gunnar Kleveland
- Employees
- 5.4K
- Beta
- 1.19
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($23.84 ÷ $58.27) − 1 = -59.09% (DCF, example).