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
| 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% |
| 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% |