AM
Antero Midstream Corp
Price:  
17.18 
USD
Volume:  
3,749,868.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Antero Intrinsic Value

8.60 %
Upside

Is Antero undervalued or overvalued?

As of 2025-04-18, the Intrinsic Value of Antero Midstream Corp (AM) is 18.66 USD. This Antero valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.18 USD, the upside of Antero Midstream Corp is 8.60%. This means that Antero is undervalued by 8.60%.

The range of the Intrinsic Value is 11.27 - 39.26 USD

17.18 USD
Stock Price
18.66 USD
Intrinsic Value
Intrinsic Value Details

Antero Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 11.27 - 39.26 18.66 8.6%
DCF (Growth 10y) 13.65 - 42.09 21.22 23.5%
DCF (EBITDA 5y) 12.14 - 18.70 16.46 -4.2%
DCF (EBITDA 10y) 14.11 - 21.89 18.77 9.3%
Fair Value 20.94 - 20.94 20.94 21.89%
P/E 9.45 - 11.98 10.66 -38.0%
EV/EBITDA 7.48 - 16.74 13.31 -22.5%
EPV 9.66 - 14.53 12.09 -29.6%
DDM - Stable 7.88 - 26.41 17.14 -0.2%
DDM - Multi 11.87 - 27.37 16.19 -5.8%

Antero Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,222.52
Beta 0.90
Outstanding shares (mil) 478.61
Enterprise Value (mil) 11,339.48
Market risk premium 4.60%
Cost of Equity 8.15%
Cost of Debt 6.03%
WACC 7.08%