The Andersons, Inc. logo ANDE - The Andersons, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 12
HOLD 9
SELL 0
STRONG
SELL
0
| PRICE TARGET: $82.50 DETAILS
HIGH: $90.00
LOW: $75.00
MEDIAN: $82.50
CONSENSUS: $82.50
UPSIDE: 16.44%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Moderate
Trading 21.5% above fair value
Current Price $70.85
Bear Case $48.04 32.2% downside ($48.04 - $70.85) / $70.85 = -32.2% $2.96 × 14x P/E
Fair Value $58.33 17.7% downside ($58.33 - $70.85) / $70.85 = -17.7% $2.96 × 17x P/E
Bull Case $68.63 3.1% downside ($68.63 - $70.85) / $70.85 = -3.1% $2.96 × 20x P/E

Adjust Assumptions

17.0x
2.96$

Key Value Driver

Normalized P/E multiple (17x base case)

Implied Market Multiple 24.0x

Plain-Language Summary

Our base-case estimate uses a valuation based on adjusted earnings per share and a normalized price-to-earnings multiple. We then blend that result with the average analyst price target of $82.50 from 21 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $58.33 per share.

Warnings

Dividend-based valuation: $13.82 (below our primary estimate by 73%). Large gaps may signal the dividend doesn't reflect full earning power.
Wall Street's average price target is $82.50 (from 21 analysts). Our estimate is 39% below the consensus -- consider that gap carefully.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples