Advanced Energy Industries, Inc. logo AEIS - Advanced Energy Industries, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 19
HOLD 7
SELL 1
STRONG
SELL
0
| PRICE TARGET: $436.75 DETAILS
HIGH: $535.00
LOW: $380.00
MEDIAN: $427.00
CONSENSUS: $436.75
UPSIDE: 52.13%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 85% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Overvalued Strong
Trading 288.5% above fair value
Current Price $287.09
Bear Case $47.63 83.4% downside ($47.63 - $287.09) / $287.09 = -83.4% 9% stage 1 growth, 12% discount
Fair Value $73.89 74.3% downside ($73.89 - $287.09) / $287.09 = -74.3% 16% stage 1 growth, 12% discount
Bull Case $103.56 63.9% downside ($103.56 - $287.09) / $287.09 = -63.9% 21% stage 1 growth, 12% discount

Adjust Assumptions

15.8%
12.0%
3.0%

Key Value Driver

FCF growth rate (16% base case)

Terminal Value % of EV 39%
Implied Market Multiple 115.1x
Market is pricing in (growth) 34.8% vs our 15.8% base

Plain-Language Summary

Using a two-stage FCF DCF with 16% growth decelerating over 15 years, discounted at 12%, the base-case intrinsic value is $73.89 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (27 analysts) $436.75
Analyst Range $380.00 – $535.00
Divergence from AlphaVal 83%

Warnings

Stock-based employee pay equals 38% of profits. This dilutes existing shareholders, so cash flow alone overstates what owners really earn.
Wall Street's average price target is $436.75 (from 27 analysts). Our estimate is 83% below the consensus -- consider that gap carefully.

Key Risks

  • P/E alone misleads — earnings depressed by growth investment
  • Cyclical or commodity businesses may be misclassified as platforms
  • Terminal value dominance suggests sensitivity to long-run assumptions