The Andersons, Inc. (ANDE)
Food Distribution · Consumer Defensive · $2.4B
Intrinsic Value (Consensus)
$54.34
Current Price
$71.85
Margin of Safety
-24.4%
24.4% Above Intrinsic Value
Value: $54
Price: $72
Valuation Model Estimates
Current Price: $71.85
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$52.04
Earnings Power Value
$32.23
Relative Value (P/E)
$66.40
Dividend Discount Model
$66.67
Consensus Value
$54.34
Model Assumptions
Discount Rate
10.3%
Growth Rate
12.9%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $3.32
- EPS (Forward)
- $3.75
- Book Value
- $36.25
- P/E Ratio
- 20.0
- Forward P/E
- 17.7
- PEG Ratio
- —
- ROE
- 7.7%
- Debt/Equity
- 45%
- Revenue Growth
- 9.1%
- Earnings Growth
- 12.9%
- Dividend Yield
- 0.3%
- Beta
- 0.65
Data last updated: 2026-06-12
Source: Yahoo Finance