US · BWEN
Broadwind, Inc.
- Sector
- Industrials · Industrial - Machinery
- Headquarters
- Cicero, IL 60804
- Website
- bwen.com
Price · as of 2024-12-31
$2.62
Market cap 57.54M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $219.54 | +8,279.39% |
| Intrinsic Value(DCF) | $1.41 | -46.18% |
| Graham-Dodd Method(GD) | $2.98 | +13.59% |
| 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 |
|---|---|---|---|---|---|
| 2010 | $12.40 | $960.80 | $0.00 | $0.00 | $170.96 |
| 2011 | $6.80 | $25.08 | $0.00 | $0.70 | $0.00 |
| 2012 | $4.04 | $64.79 | $0.00 | $0.98 | $0.00 |
| 2013 | $10.75 | $966.20 | $0.00 | $2.97 | $0.00 |
| 2014 | $5.14 | $85.67 | $0.00 | $3.91 | $0.00 |
| 2015 | $2.16 | $329.82 | $0.00 | $0.00 | $12.65 |
| 2016 | $6.21 | $414.50 | $0.43 | $4.73 | $0.00 |
| 2017 | $2.25 | $170.90 | $0.00 | $2.85 | $2.38 |
| 2018 | $1.71 | $107.20 | $0.00 | $0.00 | $9.11 |
| 2019 | $1.90 | $29.23 | $7.10 | $1.12 | $0.00 |
| 2020 | $6.02 | $20.63 | $157.04 | $1.98 | $0.00 |
| 2021 | $2.08 | $275.62 | $0.00 | $3.65 | $0.00 |
| 2022 | $3.60 | $202.17 | $0.00 | $0.00 | $0.00 |
| 2023 | $2.37 | $107.02 | $0.00 | $4.45 | $8.18 |
| 2024 | $1.53 | $219.54 | $0.00 | $2.98 | $0.00 |
AI valuation
Our deep-learning model estimates Broadwind, Inc.'s (BWEN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $219.54
- Current price
- $2.62
- AI upside
- +8,279.39%
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
$1.41
-46.18% upside
Graham-Dodd
$2.98
+13.59% 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 |
| BWEN | Broadwind, Inc. | $2.62 | 57.54M | +8,279% | -46% | +14% | — | 29.08 | 0.56 | 0.23 | 5.58 | — | 0.58 | 14.80% | 2.95% | 0.80% | 2.00% | 4.47% | 0.87% | 0.60 | 1.37 | 1.54 | 0.49 | 2.53 | -8544.00% | -2965.00% | -17631.00% | 30.41% | 0.32 | 11.48% | 0.00% | 0.00% | 19.42% | 14.51 | 6.02 | 0.43 | -1.98 |
| DPRO | Draganfly Inc. | $6.55 | 167.56M | +1,709% | -85% | — | — | -0.76 | 2.29 | 1.61 | -0.34 | — | 2.31 | 21.31% | -224.65% | -211.51% | -551.84% | 978.26% | -149.78% | 0.09 | — | 1.73 | 1.30 | 0.42 | -6855.00% | 9.00% | -3770.00% | -113.37% | -2.26 | 796.54% | 0.00% | 0.00% | 34.06% | -0.32 | -0.40 | 0.73 | -18.66 |
| GWH | ESS Tech, Inc. | $1.59 | 20.03M | +1,540% | -18% | — | +138% | -6.68 | 19.93 | 91.46 | -6.42 | -0.47 | 23.76 | -720.54% | -1426.50% | -1369.69% | -130.40% | 5617.64% | -80.19% | 0.06 | — | 1.57 | 1.23 | 0.14 | 142500.00% | -1651.00% | 3102.00% | -13.81% | -2.62 | 4974.23% | 0.00% | 0.00% | 0.05% | -6.08 | -6.86 | 86.71 | -10.98 |
| HTLM | HomesToLife Ltd | $2.00 | 29.38M | +13,379% | -20% | — | -64% | -34.29 | 16.59 | 18.30 | -482.21 | — | 16.59 | 32.61% | -42.87% | -39.93% | -66.08% | -37.11% | -21.18% | 1.05 | — | 1.78 | 1.57 | -1.44 | -77073.00% | -1731.00% | -27705.00% | -2.01% | -0.35 | -31.77% | 0.00% | 0.00% | 3.20% | -42.81 | -50.01 | 18.35 | 2.67 |
| LASE | Laser Photonics Corporati… | $0.98 | 14.59M | +2,365% | +50% | — | -5% | -18.51 | 4.57 | 13.65 | -11.21 | — | 9.81 | 43.37% | -189.25% | -73.75% | -20.87% | -56.15% | -15.61% | 0.49 | — | 1.81 | 0.88 | -0.98 | -4054.00% | -1331.00% | 5937.00% | -20.35% | -3.55 | -82.46% | 0.00% | 0.00% | 0.00% | -7.91 | -5.39 | 14.97 | 2.50 |
| MESA | Mesa Air Group, Inc. | $18.78 | 3.5M | +273% | -98% | — | — | -0.47 | 0.39 | 0.09 | -28.95 | — | 0.39 | 12.46% | -13.82% | -19.10% | -58.67% | -11.73% | -12.17% | 2.90 | -1.71 | 0.35 | 0.12 | -25.35 | -2730.00% | -435.00% | -12294.00% | 32.25% | 0.20 | 2.48% | 0.00% | 0.00% | 471.67% | -5.28 | 24.94 | 0.73 | -0.12 |
| PMEC | Primech Holdings Ltd. Ord… | $0.71 | 27.24M | +10,928% | -25% | -82% | — | -19.65 | 2.93 | 0.59 | 16.28 | — | 3.01 | 23.57% | -0.92% | -2.61% | -14.86% | -2.83% | -5.12% | 1.04 | -0.87 | 1.39 | 1.31 | 1.77 | -4503.00% | 252.00% | -16290.00% | 14.41% | 0.35 | 25.99% | 0.00% | 0.00% | 17.92% | -71.56 | 7.79 | 0.66 | 2.60 |
| PPSI | Pioneer Power Solutions, … | $3.69 | 40.94M | +5,816% | -26% | +391% | +8,684% | 1.08 | 0.97 | 1.50 | 1.49 | — | 0.97 | 24.10% | -22.94% | 139.23% | 128.33% | -114.64% | 64.37% | 0.02 | — | 1.89 | 1.65 | 9.28 | -162632.00% | 10582.00% | 5602.00% | -29.09% | -0.21 | -310.04% | 0.00% | 0.00% | 112.26% | 1.25 | 0.66 | -0.29 | 1.24 |
| TPCS | TechPrecision Corporation | $3.93 | 39.35M | +6,416% | -64% | — | — | -12.25 | 3.85 | 0.99 | 77.08 | — | 3.85 | 12.72% | -6.34% | -8.07% | -33.22% | -10.60% | -8.05% | 1.35 | -3.99 | 0.91 | 0.71 | 19.71 | -6420.00% | 772.00% | 14520.00% | -14.02% | -0.04 | -23.21% | 0.00% | 0.00% | 2.96% | -20.97 | -9.58 | 1.33 | 1.14 |
About Broadwind, Inc.
Broadwind, Inc. manufactures and sells structures, equipment, and components for clean tech and other specialized applications primarily in the United States. It operates through three segments: Heavy Fabrications, Gearing, and Industrial Solutions. The Heavy Fabrications segment provides fabrications to various industrial markets. It offers steel towers and adapters primarily to wind turbine manufacturers. The Gearing segment provides gearing, and gearboxes and systems for onshore and offshore oil and gas fracking and drilling, surface and underground mining, wind energy, steel, material handling, and other infrastructure markets. This segment also offers heat treat services for aftermarket and original equipment manufacturer applications. The Industrial Solutions segment provides supply chain solutions for offering instrumentation and controls, valve assemblies, sensor devices, fuel system components, electrical junction boxes and wiring, energy storage services, and electromechanical devices; light fabrication, inventory management, and kitting and assembly services; packaging solutions; and fabricating services for panels and sub-assemblies to combined cycle natural gas turbine market. The company sells its products to the energy, mining, and infrastructure sector customers through its direct sales force and independent sales agents. The company was formerly known as Broadwind Energy, Inc. and changed its name to Broadwind, Inc. in May 2020. Broadwind, Inc. is headquartered in Cicero, Illinois.
- CEO
- Eric Blashford
- Employees
- 411
- Beta
- 1.43
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.41 ÷ $2.62) − 1 = -46.18% (DCF, example).