Albany International Corp
NYSE:AIN

Watchlist Manager
Albany International Corp Logo
Albany International Corp
NYSE:AIN
Watchlist
Price: 58.52 USD 0.29% Market Closed
Market Cap: 1.7B USD

Relative Value

The Relative Value of one AIN stock under the Base Case scenario is 79.24 USD. Compared to the current market price of 58.52 USD, Albany International Corp is Undervalued by 26%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

AIN Relative Value
Base Case
79.24 USD
Undervaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
41
Median 3Y
2.2
Median 5Y
2.5
Industry
1.9
Forward
1.4
vs History
vs Industry
29
Median 3Y
26.9
Median 5Y
24.3
Industry
22.8
Forward
21.4
vs History
84
vs Industry
46
Median 3Y
13
Median 5Y
14.5
Industry
15.9
vs History
77
vs Industry
1
Median 3Y
17.9
Median 5Y
23.1
Industry
22.2
vs History
84
vs Industry
34
Median 3Y
2.8
Median 5Y
2.9
Industry
2.2
vs History
90
vs Industry
38
Median 3Y
2.4
Median 5Y
2.7
Industry
2
Forward
1.7
vs History
1
vs Industry
44
Median 3Y
7.2
Median 5Y
7.2
Industry
7
vs History
0
vs Industry
42
Median 3Y
12.1
Median 5Y
11.6
Industry
13.1
Forward
9
vs History
vs Industry
35
Median 3Y
17.7
Median 5Y
16.7
Industry
17.5
Forward
-62.2
vs History
68
vs Industry
44
Median 3Y
15.1
Median 5Y
15.1
Industry
16.1
vs History
52
vs Industry
29
Median 3Y
25.4
Median 5Y
23.4
Industry
19.7
vs History
90
vs Industry
36
Median 3Y
1.9
Median 5Y
2.1
Industry
1.5

Multiples Across Competitors

AIN Competitors Multiples
Albany International Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Albany International Corp
NYSE:AIN
1.7B USD 1.5 -31.3 32.6 -82.3
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
US
Parker-Hannifin Corp
NYSE:PH
119.1B USD 5.9 32.7 24.4 29.5
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
15.7T JPY 3.2 61.8 28.8 42.7
SE
Atlas Copco AB
STO:ATCO A
923.9B SEK 5.3 33.2 21.1 26.6
US
Barnes Group Inc
NYSE:B
83.8B USD 5.7 23.4 10 12.8
US
Illinois Tool Works Inc
NYSE:ITW
76B USD 4.8 25.1 18.4 20.2
SE
Sandvik AB
STO:SAND
410.3B SEK 3.4 27.7 15.7 21.4
CH
Schindler Holding AG
SIX:SCHP
33.1B CHF 3 33.8 19.5 24.4
JP
Fanuc Corp
TSE:6954
6.2T JPY 7.7 40 26.2 33.5
FI
Kone Oyj
OMXH:KNEBV
32.5B EUR 2.9 34.3 19.9 24.7
P/E Multiple
Earnings Growth PEG
US
Albany International Corp
NYSE:AIN
Average P/E: 36 398.3
Negative Multiple: -31.3
-1%
N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
363 670.8
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
32.7
10%
3.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
61.8
20%
3.1
SE
Atlas Copco AB
STO:ATCO A
33.2
3%
11.1
US
Barnes Group Inc
NYSE:B
23.4
45%
0.5
US
Illinois Tool Works Inc
NYSE:ITW
25.1
0%
N/A
SE
Sandvik AB
STO:SAND
27.7
18%
1.5
CH
Schindler Holding AG
SIX:SCHP
33.8
10%
3.4
JP
Fanuc Corp
TSE:6954
40
11%
3.6
FI
K
Kone Oyj
OMXH:KNEBV
34.3
7%
4.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Albany International Corp
NYSE:AIN
Average EV/EBITDA: 15 639.7
32.6
-1%
N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
24.4
11%
2.2
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
28.8
19%
1.5
SE
Atlas Copco AB
STO:ATCO A
21.1
3%
7
US
Barnes Group Inc
NYSE:B
10
33%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
18.4
3%
6.1
SE
Sandvik AB
STO:SAND
15.7
6%
2.6
CH
Schindler Holding AG
SIX:SCHP
19.5
8%
2.4
JP
Fanuc Corp
TSE:6954
26.2
10%
2.6
FI
K
Kone Oyj
OMXH:KNEBV
19.9
9%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Albany International Corp
NYSE:AIN
Average EV/EBIT: 21 040.5
Negative Multiple: -82.3
4%
N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
29.5
15%
2
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
42.7
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
26.6
4%
6.6
US
Barnes Group Inc
NYSE:B
12.8
43%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
20.2
4%
5
SE
Sandvik AB
STO:SAND
21.4
8%
2.7
CH
Schindler Holding AG
SIX:SCHP
24.4
10%
2.4
JP
Fanuc Corp
TSE:6954
33.5
N/A N/A
FI
K
Kone Oyj
OMXH:KNEBV
24.7
10%
2.5