investorscraft@gmail.com

Intrinsic Value of Astronics Corporation (ATRO)

Previous Close$32.63
Intrinsic Value
Upside potential
Previous Close
$32.63

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Astronics Corporation operates as a leading provider of advanced technologies for the aerospace, defense, and semiconductor industries. The company specializes in designing and manufacturing high-performance electrical power, lighting, and connectivity solutions for commercial and military aircraft. Its core revenue model is driven by long-term contracts with major aerospace OEMs and aftermarket services, positioning it as a critical supplier in a highly regulated and technically demanding sector. Astronics leverages its engineering expertise to deliver mission-critical systems, ensuring reliability in extreme environments. The company competes in niche markets where technical differentiation and regulatory compliance create high barriers to entry. Its diversified customer base includes global aerospace leaders, reducing dependency on any single client. Despite cyclical industry dynamics, Astronics maintains a stable market position through innovation and strategic partnerships, though it faces pricing pressures and supply chain risks inherent to the sector.

Revenue Profitability And Efficiency

Astronics reported revenue of $795.4 million for FY 2024, reflecting its scale in aerospace solutions. However, net income stood at -$16.2 million, with diluted EPS of -$0.46, indicating ongoing profitability challenges. Operating cash flow was positive at $30.6 million, supported by working capital management, while capital expenditures of -$8.4 million suggest restrained investment activity. The company’s margin pressures likely stem from input cost inflation and operational inefficiencies.

Earnings Power And Capital Efficiency

The negative net income and EPS highlight Astronics’ strained earnings power, though its operating cash flow suggests underlying operational resilience. The company’s capital efficiency is constrained by debt servicing costs, with $193.9 million in total debt against $9.3 million in cash. Its ability to improve ROIC hinges on margin recovery and contract execution, particularly in higher-margin defense programs.

Balance Sheet And Financial Health

Astronics’ balance sheet shows moderate leverage, with total debt of $193.9 million outweighing its $9.3 million cash position. The lack of dividends aligns with its focus on liquidity preservation. While the debt load is manageable, the company’s negative profitability raises concerns about long-term financial flexibility, necessitating close monitoring of covenant compliance and refinancing risks.

Growth Trends And Dividend Policy

Growth is likely tied to aerospace sector recovery and defense spending trends, though near-term headwinds persist. Astronics does not pay dividends, redirecting cash flow toward debt reduction and operational needs. Future expansion may depend on securing new contracts and improving operational efficiency to capitalize on rebounding commercial aviation demand.

Valuation And Market Expectations

The market likely prices Astronics based on its cyclical exposure and turnaround potential. Negative earnings and elevated debt may suppress valuation multiples, but investor sentiment could improve with evidence of margin stabilization or order book growth. Key catalysts include defense contract wins and commercial aerospace production rate increases.

Strategic Advantages And Outlook

Astronics’ niche expertise and OEM relationships provide strategic advantages, but execution risks remain. The outlook depends on balancing cost controls with R&D investment to maintain technological leadership. Success in diversifying revenue streams and mitigating supply chain disruptions will be critical to achieving sustainable profitability in a competitive landscape.

Sources

Company filings (10-K), Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount