The Andersons, Inc. (ANDE)
Food Distribution · Consumer Defensive · $2.4B
Intrinsic Value (Consensus)
$61.81
Current Price
$71.24
Margin of Safety
-13.2%
13.2% Above Intrinsic Value
Value: $62
Price: $71
Valuation Model Estimates
Current Price: $71.24
DCF (Discounted Cash Flow)
$249.81
Graham Number
$55.26
Earnings Power Value
$44.97
Relative Value (P/E)
$85.66
Dividend Discount Model
$61.35
Consensus Value
$61.81
Model Assumptions
Discount Rate
10.3%
Growth Rate
22.9%
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%.
Health Score
C
59
Profitability
15/25
Strength
13/25
Valuation
12/25
Growth
19/25
Financial Health Signals
Negative free cash flow — company is burning cash
Strong earnings growth (23% YoY)
Key Financials
- EPS (TTM)
- $3.74
- EPS (Forward)
- $4.60
- 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
- 22.9%
- Dividend Yield
- 0.3%
- Beta
- 0.67
Similar Stocks (Consumer Defensive)
ABEVAmbev S.A.
$15.28+300%
AFYAAfya Limited
$131.81+300%
CAGConagra Brands, Inc.
$37.53+184.1%
BRBRBellRing Brands, Inc...
$23.51+148.3%
CENTCentral Garden & Pet...
$68.56+58.7%
Data last updated: 2026-06-21
Source: Yahoo Finance