As of 2024-12-12, the Intrinsic Value of Antero Midstream Corp (AM) is
18.60 USD. This Antero valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 15.02 USD, the upside of Antero Midstream Corp is
23.90%.
The range of the Intrinsic Value is 10.44 - 44.92 USD
18.60 USD
Intrinsic Value
Antero Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.44 - 44.92 |
18.60 |
23.9% |
| DCF (Growth 10y) |
13.28 - 49.74 |
21.98 |
46.3% |
| DCF (EBITDA 5y) |
11.74 - 18.16 |
16.26 |
8.2% |
| DCF (EBITDA 10y) |
14.30 - 22.65 |
19.52 |
30.0% |
| Fair Value |
4.05 - 4.05 |
4.05 |
-73.02% |
| P/E |
9.14 - 11.52 |
10.50 |
-30.1% |
| EV/EBITDA |
6.32 - 15.21 |
12.29 |
-18.2% |
| EPV |
7.22 - 12.35 |
9.78 |
-34.9% |
| DDM - Stable |
7.75 - 28.17 |
17.96 |
19.6% |
| DDM - Multi |
11.04 - 27.99 |
15.48 |
3.1% |
Antero Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,229.43 |
| Beta |
0.80 |
| Outstanding shares (mil) |
481.32 |
| Enterprise Value (mil) |
10,401.09 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.96% |
| Cost of Debt |
6.37% |
| WACC |
6.97% |