Albany International Corp. /DE/ (AIN) intrinsic value & 10-year financials
Albany International Corp. /DE/ (AIN) has a Graham intrinsic value of $43.43 per share. At $60.76 on Oct 17, 2026, the stock trades 40% above that value. Over the last 10 fiscal years revenue grew 4.7% a year to $1.2B, with an average return on invested capital of 9.2%.
- Graham intrinsic value
- $43.43
- Share price (Oct 17, 2026)
- $60.76
- Price vs Graham value
- 40% above
- Market cap
- $1.8B
- Revenue (FY2025)
- $1.2B
- Revenue growth (10-yr CAGR)
- 4.7%
- ROIC (10-yr avg)
- 9.2%
- Free cash flow (FY2025)
- $82.6M
AIN 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $1.2B | -$57.3M | -$1.94 | $82.6M | -3.1% | -2.9% |
| FY2024 | $1.2B | $87.6M | $2.80 | $138.2M | 10.7% | 7.9% |
| FY2023 | $1.1B | $111.1M | $3.55 | $64.5M | 14.6% | 9.9% |
| FY2022 | $1.0B | $95.8M | $3.04 | $34.5M | 17.5% | 13.2% |
| FY2021 | $929.2M | $118.5M | $3.65 | $164.7M | 19.2% | 13.1% |
| FY2020 | $900.6M | $98.6M | $3.05 | $98.8M | 18.4% | 11.9% |
| FY2019 | $1.1B | $132.4M | $4.10 | $133.0M | 18.4% | 15.2% |
| FY2018 | $982.5M | $82.9M | $2.57 | $50.9M | 14.0% | 10.8% |
| FY2017 | $863.7M | $33.1M | $1.03 | -$21.3M | 8.8% | 5.3% |
| FY2016 | $779.8M | $52.7M | $1.64 | $9.7M | 11.8% | 7.6% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
ALBANY INTERNATIONAL CORP /DE/ has demonstrated mature, steady growth, with revenue compounding at 4.7% annually over the past decade.
ALBANY INTERNATIONAL CORP /DE/ returns on capital have been average, hovering around 9.2% ROIC over the decade.
ALBANY INTERNATIONAL CORP /DE/ has not shown aggressive share repurchases (>10% retirement) or a major balance-sheet leverage increase (>50% net debt growth) over the 10-year window.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, ALBANY INTERNATIONAL CORP /DE/ is modeled at 4.7% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $43.43 per share.