What is Allient Inc worth?
With the base-case assumptions below, a discounted cash flow model on Allient Inc's reported free cash flow gives $58.70 per share. The share price was $84.63 on November 10, 2026, 44% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 3.5% | 10.0% | $33.55 | -60% |
| Base | 8.5% | 9.0% | $58.70 | -31% |
| Bull | 13.5% | 8.0% | $108.83 | +29% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $77.50 | $83.27 | $90.33 | $99.14 | $110.48 |
| 8.0% | $63.44 | $67.19 | $71.61 | $76.92 | $83.41 |
| 9.0% | $53.18 | $55.74 | $58.70 | $62.14 | $66.21 |
| 10.0% | $45.38 | $47.20 | $49.26 | $51.62 | $54.34 |
| 11.0% | $39.25 | $40.58 | $42.07 | $43.75 | $45.65 |
Where the presets come from
Base: years 1 to 5 grow at Allient Inc's revenue growth rate over the last 5 fiscal years (8.6% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions