US · ADTN
ADTRAN Holdings, Inc.
- Sector
- Technology · Communication Equipment
- Headquarters
- Huntsville, AL 35806-2807
- Website
- adtran.com
Price · as of 2025-12-31
$18.45
Market cap 817.18M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $37.63 | +103.96% |
| Intrinsic Value(DCF) | $4.93 | -73.28% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $50.11 | +171.6% |
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 | $25.28 | $43.97 | $68.01 | $16.11 | $55.59 |
| 2012 | $16.41 | $35.95 | $2.14 | $9.22 | $0.00 |
| 2013 | $21.49 | $35.05 | $1.08 | $8.62 | $8.84 |
| 2014 | $16.26 | $31.69 | $0.62 | $8.52 | $5.19 |
| 2015 | $16.07 | $36.28 | $0.00 | $5.73 | $1.29 |
| 2016 | $18.09 | $28.44 | $0.54 | $7.97 | $10.17 |
| 2017 | $14.13 | $77.03 | $0.00 | $7.34 | $6.20 |
| 2018 | $13.11 | $85.37 | $0.00 | $1.74 | $4.67 |
| 2019 | $7.23 | $34.05 | $0.00 | $0.00 | $0.00 |
| 2020 | $17.28 | $368.38 | $0.00 | $2.46 | $0.19 |
| 2021 | $18.75 | $57.73 | $0.00 | $0.91 | $0.00 |
| 2022 | $15.46 | $404.74 | $399.98 | $3.83 | $0.00 |
| 2023 | $6.11 | $127.68 | $67.12 | $0.00 | $0.00 |
| 2024 | $9.16 | $45.79 | $13.94 | $0.00 | $62.98 |
| 2025 | $9.96 | $37.63 | $1.59 | $0.00 | $50.11 |
AI valuation
Our deep-learning model estimates ADTRAN Holdings, Inc.'s (ADTN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $37.63
- Current price
- $18.45
- AI upside
- +103.96%
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
$4.93
-73.28% upside
Graham-Dodd
—
— upside
Graham Formula
$50.11
+171.6% 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 |
| ADTN | ADTRAN Holdings, Inc. | $18.45 | 817.18M | +104% | -73% | — | +172% | -189102.46 | 5.45 | 7942.30 | 11.26 | — | -3.81 | 38.30% | -15596.00% | -45656.00% | 0.00% | -5.93% | 0.00% | 1.68 | -0.81 | 1.76 | 0.94 | 1.85 | -8995.00% | -9999.00% | 15529.00% | 12.34% | 0.36 | 37.24% | 0.00% | 0.00% | 0.00% | -58.25 | 9.27 | 9083.98 | 0.08 |
| AIOT | PowerFleet, Inc. | $3.57 | 478.91M | — | — | — | — | -11.05 | 1.26 | 1.55 | 14.11 | — | -2.89 | 53.66% | -7.14% | -14.06% | — | — | — | 0.64 | -1.27 | 1.12 | 0.84 | 4.19 | — | — | — | -6.59% | -0.02 | — | 16.03% | -177.10% | 16.53% | -30.97 | -21.59 | 2.21 | 0.74 |
| AOSL | Alpha and Omega Semicondu… | $21.01 | 625.27M | +49% | -47% | -45% | — | -8.47 | 1.00 | 1.18 | 19.33 | -1.14 | 1.00 | 23.13% | -4.08% | -13.93% | -11.32% | -3.47% | -8.90% | 0.06 | -10.78 | 2.56 | 1.23 | -2.74 | 74615.00% | 592.00% | -3398.00% | -0.91% | 0.19 | -1.00% | 0.00% | 0.00% | 0.00% | -25.31 | -95.81 | 1.03 | 3.91 |
| CRSR | Corsair Gaming, Inc. | $5.49 | 585.1M | +409% | -58% | -63% | — | -49.15 | 0.97 | 0.42 | 12.37 | — | 4.07 | 28.92% | 0.14% | -0.85% | -2.01% | 0.30% | -1.00% | 0.19 | 0.22 | 1.54 | 0.77 | 0.44 | -8737.00% | 1186.00% | 3350.00% | 5.67% | 0.12 | 5.00% | 0.00% | 0.00% | 17.51% | 306.10 | 18.29 | 0.43 | 1.93 |
| GILT | Gilat Satellite Networks … | $15.90 | 944.91M | +158% | +5,761% | -54% | +18% | 49.67 | 2.06 | 2.28 | 18.16 | — | 3.72 | 29.52% | 4.48% | 4.59% | 5.15% | 7.79% | 3.54% | 0.02 | 4.47 | 1.84 | 1.44 | -3.35 | -2273.00% | 4787.00% | -6335.00% | 0.89% | 0.10 | 3.54% | 0.00% | 0.00% | 4.57% | 42.26 | 93.09 | 1.89 | 2.39 |
| ITRN | Ituran Location and Contr… | $48.00 | 954.89M | -2% | -47% | — | -27% | 13.38 | 3.87 | 2.13 | 6.96 | 111.16 | 5.24 | 47.77% | 21.12% | 15.96% | 29.83% | 45.81% | 16.62% | 0.05 | 35.19 | 2.22 | 1.43 | -0.73 | 1203.00% | 509.00% | -372.00% | 8.45% | 0.85 | 49.20% | 3.91% | 52.30% | 7.19% | 9.14 | 10.71 | 1.93 | 5.31 |
| LAES | SEALSQ Corp | $3.93 | 515.52M | +553% | -46% | — | +704% | -4.87 | 1.33 | 9.41 | -1.74 | -2.18 | 1.33 | 33.95% | -156.55% | -193.07% | -51.15% | -220.02% | -33.79% | 0.11 | -8.28 | 6.00 | 5.73 | 4.78 | 22381.00% | -6347.00% | 9429.00% | -11.40% | -0.72 | -150.71% | 0.00% | 0.00% | 81.56% | -1.60 | -2.34 | 2.51 | 3.03 |
| NTGR | NETGEAR, Inc. | $20.62 | 585.66M | +301% | -51% | -52% | — | -33.45 | 1.20 | 0.86 | -18.11 | — | 1.45 | 36.19% | -5.06% | -4.74% | -3.45% | -18.54% | -2.13% | 0.08 | — | 2.69 | 1.86 | 9.63 | -37143.00% | 291.00% | -11214.00% | -3.15% | 0.01 | -9.98% | 0.00% | 0.00% | 8.45% | -9.04 | -16.79 | 0.46 | 1.46 |
| OPFI | OppFi Inc. | $9.18 | 801.47M | +6,043% | +321% | -82% | -55% | 2.25 | 5.75 | 0.36 | 1.49 | — | 5.75 | 80.00% | 17.97% | 1.38% | 388.01% | 28.52% | 13.49% | 10.13 | 0.52 | 9.43 | 8.98 | 0.88 | -68728.00% | 334.00% | 823.00% | 164.92% | 5.41 | 98.46% | 1.26% | 2.80% | 27.91% | 4.86 | 1.48 | 0.87 | 2.41 |
| SSYS | Stratasys Ltd. | $9.63 | 822.75M | +196% | -59% | -86% | -95% | -5.79 | 0.88 | 1.22 | -14.33 | — | 1.19 | 44.86% | -14.96% | -21.01% | -14.34% | -12.11% | -11.12% | 0.04 | -31.45 | 3.07 | 1.82 | 0.95 | -503.00% | -879.00% | -9362.00% | -0.70% | 0.05 | -0.69% | 0.00% | 0.00% | 0.29% | -6.75 | -118.23 | 1.01 | -0.70 |
| YMT | Yimutian Inc. American De… | $0.55 | 284.72M | — | — | — | -64% | — | — | — | — | — | — | 81.05% | -21.09% | -21.63% | 2.45% | 2.99% | -51.16% | -0.20 | -35.30 | 0.10 | 0.04 | -9.18 | -3165.00% | -1397.00% | 20855.00% | — | -0.13 | 5.44% | — | 0.00% | — | — | — | — | — |
About ADTRAN Holdings, Inc.
ADTRAN Holdings, Inc., through its subsidiaries, provides end-to-end fiber networking solutions for communications service provider, enterprises, and government customers in the United States, Germany, the United Kingdom, Mexico, and internationally. It operates through two segments, Network Solutions, and Services & Support. The company offers fiber access and fiber to the node platforms; transceivers, cables, and other miscellaneous materials; passive optical network optical line terminals; fiber to the distribution point Gfast distribution point units; cabinet and outside plant enclosures and services; packet optical transports; fixed wireless access platforms; and network management and subscriber services, and control and orchestration software. It also provides broadband customer premises solutions, ethernet switches and routers, residential gateways, cloud-based software-as-a-service management platforms, virtual wireless local area networks, Internet of Things gateways, pre-sale and post-sale technical support, and multi-gigabit mesh Wi-Fi gateways. In addition, the company offers time division multiplexed and asynchronous transfer mode-based aggregation systems and customer devices; and high-bit-rate and asymmetric digital subscriber line, and other technologies. Further, it provides other access and aggregation, subscriber and experience, and traditional and other products, software, and services. Additionally, the company engages in the provision of planning, engineering, program management, maintenance, installation, and commissioning services to implement customer network solutions; and customer devices solutions into consumer, small business, and enterprise locations. ADTRAN Holdings, Inc. is headquartered in Huntsville, Alabama.
- CEO
- Thomas Richard Stanton
- Employees
- 3.09K
- Beta
- 1.40
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4.93 ÷ $18.45) − 1 = -73.28% (DCF, example).