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 $58.84 per share. The share price was $116.01 on September 25, 2026, 97% 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% | $33.70 | -71% |
| Base | 8.5% | 9.0% | $58.84 | -49% |
| Bull | 13.5% | 8.0% | $108.98 | -6% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $77.65 | $83.42 | $90.47 | $99.29 | $110.63 |
| 8.0% | $63.59 | $67.33 | $71.76 | $77.07 | $83.55 |
| 9.0% | $53.33 | $55.89 | $58.84 | $62.29 | $66.36 |
| 10.0% | $45.53 | $47.34 | $49.41 | $51.76 | $54.48 |
| 11.0% | $39.39 | $40.73 | $42.22 | $43.90 | $45.80 |
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