US · ATRO
Astronics Corporation
- Sector
- Industrials · Aerospace & Defense
- Headquarters
- East Aurora, NY 14052
- Website
- astronics.com
Price · as of 2025-12-31
$71.21
Market cap 2.87B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $57.92 | -18.66% |
| Intrinsic Value(DCF) | $83.68 | +17.51% |
| Graham-Dodd Method(GD) | $5.82 | -91.83% |
| Graham Formula(GF) | $12.33 | -82.68% |
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 | $10.27 | $79.36 | $1,138.78 | $6.33 | $235.49 |
| 2012 | $12.14 | $45.88 | $606.75 | $5.66 | $14.09 |
| 2013 | $36.67 | $51.18 | $1,730.32 | $5.40 | $24.59 |
| 2014 | $45.69 | $69.14 | $4,448.31 | $12.39 | $167.55 |
| 2015 | $27.57 | $49.97 | $897.87 | $15.45 | $25.33 |
| 2016 | $26.31 | $49.32 | $157.55 | $13.85 | $0.00 |
| 2017 | $34.66 | $43.43 | $0.00 | $9.21 | $4.07 |
| 2018 | $32.35 | $40.68 | $37.15 | $15.32 | $51.34 |
| 2019 | $18.21 | $37.29 | $0.00 | $15.70 | $7.28 |
| 2020 | $18.41 | $33.94 | $0.00 | $0.00 | $95.31 |
| 2021 | $12.78 | $60.05 | $0.00 | $2.26 | $2.27 |
| 2022 | $13.14 | $38.14 | $0.00 | $0.09 | $0.00 |
| 2023 | $18.15 | $29.01 | $0.00 | $1.79 | $0.00 |
| 2024 | $24.45 | $113.68 | $268.79 | $3.32 | $0.00 |
| 2025 | $81.35 | $57.92 | $109.99 | $5.82 | $12.33 |
AI valuation
Our deep-learning model estimates Astronics Corporation's (ATRO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $57.92
- Current price
- $71.21
- AI upside
- -18.66%
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
$83.68
+17.51% upside
Graham-Dodd
$5.82
-91.83% upside
Graham Formula
$12.33
-82.68% 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 |
| ATRO | Astronics Corporation | $71.21 | 2.87B | -19% | +18% | -92% | -83% | 106.63 | 22.35 | 3.63 | 52.61 | — | 143.61 | 29.94% | 8.86% | 3.41% | 14.82% | 14.93% | 4.33% | 2.70 | 6.08 | 3.10 | 1.58 | 5.43 | -27609.00% | 839.00% | 9479.00% | 1.38% | 0.53 | 9.17% | 0.00% | 0.00% | 0.00% | 45.68 | 80.95 | 4.05 | 5.40 |
| AMPX | Amprius Technologies, Inc… | $10.73 | 1.4B | +295% | +6,299% | — | — | -4.56 | 2.93 | 8.65 | -4.59 | -98.06 | 2.93 | -80.32% | -196.30% | -189.55% | -69.11% | -90.99% | -39.04% | 0.54 | — | 4.00 | 3.53 | 0.43 | 465.00% | 16808.00% | -1518.00% | -17.94% | -1.94 | -71.91% | 0.00% | 0.00% | 3.53% | -4.03 | -5.10 | 7.91 | -0.20 |
| CDRE | Cadre Holdings, Inc. | $44.39 | 1.81B | +7% | +422% | -92% | -49% | 37.30 | 4.33 | 2.37 | 18.63 | — | 24.15 | 41.14% | 11.76% | 6.37% | 14.21% | 13.05% | 6.67% | 0.77 | 8.54 | 3.48 | 2.32 | 1.45 | -1176.00% | 1762.00% | -6073.00% | 1.94% | 0.34 | 7.66% | 1.03% | 38.60% | 1.03% | 21.89 | 55.98 | 2.58 | 4.02 |
| DCO | Ducommun Incorporated | $123.59 | 1.85B | +88% | -58% | -87% | — | -57.36 | 2.94 | 2.36 | 773.79 | — | 6.84 | 26.87% | -3.92% | -4.12% | -5.05% | -3.16% | -2.94% | 0.07 | -2.55 | 3.50 | 0.95 | 0.70 | -20810.00% | 485.00% | -34260.00% | -2.50% | -0.19 | -6.15% | 0.00% | 0.00% | 12.15% | -60.31 | -40.05 | 2.36 | 3.78 |
| EVEX | Eve Holding, Inc. | $3.00 | 902.65M | — | — | — | — | -8.25 | 9.20 | — | -7.24 | -189.71 | 9.20 | 0.00% | — | — | -95.63% | 2123.20% | -49.03% | 1.07 | -42.71 | 5.27 | 5.12 | -0.57 | 435.00% | — | 4912.00% | -12.39% | -2.29 | 1916.93% | 0.00% | 0.00% | 0.00% | -6.19 | -6.86 | — | 0.73 |
| KMT | Kennametal Inc. | $40.28 | 3.07B | -50% | -78% | -83% | -87% | 17.98 | 1.30 | 0.85 | 7.42 | — | 1.79 | 30.41% | 7.28% | 4.73% | 7.35% | 6.02% | 3.69% | 0.50 | 5.74 | 2.46 | 1.03 | 1.71 | -1241.00% | -391.00% | -2960.00% | 7.13% | 0.49 | 6.72% | 3.69% | 66.40% | 8.18% | 15.21 | 18.24 | 1.11 | 2.73 |
| MVST | Microvast Holdings, Inc. | $2.24 | 735.13M | +1,059% | -38% | — | — | -2.54 | 1.28 | 1.31 | -4.86 | -3.20 | 1.33 | 31.48% | -30.57% | -51.46% | -41.06% | -17.52% | -19.08% | 0.85 | -11.95 | 1.30 | 0.66 | -1.65 | 7941.00% | 2387.00% | -9050.00% | -5.01% | 0.01 | -3.76% | 0.00% | 0.00% | 0.00% | -6.48 | -30.22 | 1.98 | -0.96 |
| NSP | Insperity, Inc. | $22.21 | 837.95M | -5% | -62% | — | — | -114.71 | 17.46 | 0.12 | 16.51 | — | 24.33 | 13.21% | -0.15% | -0.10% | -9.79% | 2.85% | -0.29% | 9.46 | -0.42 | 1.06 | 0.92 | -5.91 | -10753.00% | 351.00% | -16411.00% | -38.48% | -0.17 | 88.03% | 11.21% | -1285.70% | 13.58% | -57.79 | -1.87 | 0.08 | 3.76 |
| PBI | Pitney Bowes Inc. | $10.73 | 1.85B | +240% | -60% | — | -86% | 12.88 | -2.32 | 0.98 | 9.34 | — | -1.19 | 54.10% | 20.45% | 7.65% | -20.96% | 27.64% | 4.41% | -2.77 | 3.81 | 0.71 | 0.62 | 4.77 | -17434.00% | -661.00% | 9118.00% | 16.08% | 0.24 | 28.48% | 2.74% | 35.30% | 23.04% | 9.79 | 12.64 | 2.00 | 2.29 |
| VOYG | Voyager Technologies, Inc… | $26.69 | 1.59B | — | — | — | — | — | — | — | — | — | — | 24.22% | -33.60% | -43.05% | -1159.81% | -86.11% | -30.07% | 4.13 | -4.03 | 1.16 | 1.01 | -1.09 | 9459.00% | 597.00% | 23201.00% | — | -0.29 | -197.35% | — | 0.00% | — | — | — | — | — |
| VVX | V2X, Inc. | $69.75 | 2.17B | -13% | +50% | — | -59% | 28.76 | 2.06 | 0.50 | 10.19 | 22.67 | -2.69 | 8.33% | 4.34% | 1.74% | 7.38% | 7.90% | 2.35% | 1.08 | 2.29 | 1.22 | 1.09 | 2.68 | 12685.00% | 365.00% | -2985.00% | 7.59% | 0.18 | 8.96% | 0.00% | 0.00% | 5.06% | 15.65 | 17.88 | 0.68 | 2.31 |
About Astronics Corporation
Astronics Corporation, through its subsidiaries, designs and manufactures products for the aerospace, defense, and electronics industries in the United States, rest of North America, Asia, Europe, South America, and internationally. It operates in two segments, Aerospace and Test Systems. The Aerospace segment offers lighting and safety systems, electrical power generation systems, distribution and seat motions systems, aircraft structures, avionics products, system certification, and other products. This segment serves airframe manufacturers (OEM) that build aircraft for the commercial, military, and general aviation markets; suppliers to OEMs; and aircraft operators, such as airlines; suppliers to the aircraft operators; and branches of the U.S. Department of Defense. The Test Systems segment designs, develops, manufactures, and maintains automated test systems that support the aerospace and defense, and communications and mass transit industries; and provides wireless communication testing for the civil land mobile radio market, as well as training and simulation devices for commercial and military applications. It serves OEMs and prime government contractors for electronics and military products. The company was incorporated in 1968 and is headquartered in East Aurora, New York.
- CEO
- Peter J. Gundermann
- Employees
- 2.5K
- Beta
- 1.07
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($83.68 ÷ $71.21) − 1 = +17.51% (DCF, example).