ADERY (Aida Engineering) Intrinsic Value: Projected FCF: $101.04 (As of Sep. 09, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

ADERY Aida Engineering Ltd ADERY
80 GF Score
Price $66.75
GF Value $54.98
! 5 Warning Signs
View Full Analysis

What is Aida Engineering Intrinsic Value: Projected FCF?

Aida Engineering ADERY -13.93% 80 Intrinsic Value: Projected FCF is $101.04 as of Sep. 09, 2026. GuruFocus rates ADERY with a GF Score™ of 80/100 and a GF Value™ of $54.98. The stock has 5 warning signs investors should review. Among 2,042 Industrial Products companies, Aida Engineering ranks better than 82.13% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-09-09), Aida Engineering's Intrinsic Value: Projected FCF is $101.04. The stock price of Aida Engineering is $66.75. Therefore, Aida Engineering's Price-to-Intrinsic-Value-Projected-FCF of today is 0.7.

The historical rank and industry rank for Aida Engineering's Intrinsic Value: Projected FCF or its related term are showing as below:

ADERY' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.47   Med: 0.58   Max: 0.72
Current: 0.66

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Aida Engineering was 0.72. The lowest was 0.47. And the median was 0.58.

ADERY's Price-to-Projected-FCF is ranked better than
82.13% of 2042 companies
in the Industrial Products industry
Industry Median: 1.725 vs ADERY: 0.66

Aida Engineering  (OTCPK:ADERY) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Aida Engineering's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=66.75/122.25421393729
=0.55

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Aida Engineering Intrinsic Value: Projected FCF Related Terms


Aida Engineering Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Aida Engineering's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Aida Engineering Intrinsic Value: Projected FCF Chart

Aida Engineering Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 131.90 112.72 106.61 89.31 137.02

Aida Engineering Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.00 0.00 0.00 137.02 0.00

ADERY vs GEV, ETN, PH: Intrinsic Value: Projected FCF Comparison

For the Specialty Industrial Machinery subindustry, Aida Engineering's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Aida Engineering Price-to-Projected-FCF vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, Aida Engineering's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Aida Engineering's Price-to-Projected-FCF falls into.


ADERY
80GF Score
Aida Engineering Ltd ADERY
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Aida Engineering Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Aida Engineering's Free Cash Flow(6 year avg) = $24.69.

Aida Engineering's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Mar26)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*24.686857142857+546.102*0.8)/5.496
=122.25

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of $101.04 mean?
Aida Engineering (ADERY) has a Intrinsic Value: Projected FCF of $101.04 as of Sep. 09, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Aida Engineering and its competitors. According to the industry distribution chart, Aida Engineering ranks #365 out of 2042 companies in the Industrial Products industry, placing it in the top 17.9%.
Is Aida Engineering's Intrinsic Value: Projected FCF too high?
Aida Engineering's current Intrinsic Value: Projected FCF is $101.04. The Industrial Products industry median Intrinsic Value: Projected FCF is 1.73. Aida Engineering's value of $101.04 is 5757.4% above this industry median. Based on the distribution chart, Aida Engineering ranks #365 out of 2042 companies in the Industrial Products industry, which is in the top quartile — a strong position relative to peers. Overall, Aida Engineering has a GF Score™ of 80/100, reflecting its overall financial health beyond just this single metric.
How does Aida Engineering's Intrinsic Value: Projected FCF compare to GEV and ETN?
According to the Industrial Products industry distribution chart, Aida Engineering ranks #365 out of 2042 companies for Intrinsic Value: Projected FCF. This places Aida Engineering in the top 18% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 1.73. Aida Engineering's value of $101.04 is 5757.4% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for an Industrial Products company?
The median Intrinsic Value: Projected FCF among Industrial Products companies is 1.73, based on 2,042 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Aida Engineering's current Intrinsic Value: Projected FCF of $101.04 is 5757.4% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Aida Engineering and its competitors. For the Industrial Products industry, the median Intrinsic Value: Projected FCF is 1.73 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Aida Engineering's current Intrinsic Value: Projected FCF is $101.04. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Aida Engineering stock overvalued right now?
Aida Engineering (ADERY) has a current Intrinsic Value: Projected FCF of $101.04. The stock's GF Value™ is $54.98, compared to a current price of $66.75 — trading 21.4% above its estimated fair value. The current Intrinsic Value: Projected FCF is $101.04 and 5757.4% above the Industrial Products industry median of 1.73. Aida Engineering's overall GF Score™ is 80/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Aida Engineering (ADERY), the current Intrinsic Value: Projected FCF is $101.04 as of Sep. 09, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Aida Engineering (ADERY) Overvalued in 2026?

Based on GuruFocus' analysis, Aida Engineering stock appears to be overvalued. The current stock price of $66.75 is trading 21.4% above its estimated GF Value™ of $54.98.

Key valuation signals for ADERY:

  • Intrinsic Value: Projected FCF: $101.04
  • GF Value™: $54.98 vs. price of $66.75 (21.4% above fair value)
  • GF Score™: 80/100 with 5 warning signs
  • Industry Position: 5757.4% above the Industrial Products median (#365 of 2042)

No single metric tells the full story. See the ADERY stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Aida Engineering Business Description

Other Exchanges 6118:Japan
Address 2-10 Ohyama-cho, Sagamihara, JPN, 2291181
Aida Engineering Ltd is a Japan-based company that manufactures, sells, and services press machines and their ancillary facilities. The company's principal products comprise general-purpose servo presses, midsize and large servo presses, precision forming presses, general-purpose presses, midsize and large presses, high-speed automatic presses, cold forging presses, transfer feeders, coil feeders, and tooling dies. The company's services include overhaul, preventative maintenance, press inspections, machine relocation, and others. The company generates sales in Japan, Asia, the Americas, and Europe.
80GF Score

Get the complete analysis for ADERY

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$66.75
Price
$54.98
GF Value