AM
Antero Midstream Corp
Price:  
18.96 
USD
Volume:  
2,119,149.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Antero Intrinsic Value

-9.70 %
Upside

What is the intrinsic value of Antero?

As of 2025-05-18, the Intrinsic Value of Antero Midstream Corp (AM) is 17.11 USD. This Antero valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.96 USD, the upside of Antero Midstream Corp is -9.70%.

The range of the Intrinsic Value is 10.95 - 31.57 USD

Is Antero undervalued or overvalued?

Based on its market price of 18.96 USD and our intrinsic valuation, Antero Midstream Corp (AM) is overvalued by 9.70%.

18.96 USD
Stock Price
17.11 USD
Intrinsic Value
Intrinsic Value Details

Antero Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 10.95 - 31.57 17.11 -9.7%
DCF (Growth 10y) 14.17 - 36.04 20.74 9.4%
DCF (EBITDA 5y) 13.03 - 18.75 16.13 -14.9%
DCF (EBITDA 10y) 16.07 - 23.23 19.77 4.3%
Fair Value 21.81 - 21.81 21.81 15.02%
P/E 9.84 - 12.69 11.58 -38.9%
EV/EBITDA 10.04 - 17.63 14.47 -23.7%
EPV 9.45 - 13.11 11.28 -40.5%
DDM - Stable 8.30 - 23.46 15.88 -16.2%
DDM - Multi 11.80 - 23.28 15.41 -18.7%

Antero Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,078.62
Beta 0.67
Outstanding shares (mil) 478.83
Enterprise Value (mil) 12,195.58
Market risk premium 4.60%
Cost of Equity 8.35%
Cost of Debt 6.03%
WACC 7.35%