As of 2025-01-16, the Intrinsic Value of American Tower Corp (AMT) is
259.34 USD. This AMT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 180.32 USD, the upside of American Tower Corp is
43.80%.
The range of the Intrinsic Value is 107.75 - 2,854.24 USD
259.34 USD
Intrinsic Value
AMT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
107.75 - 2,854.24 |
259.34 |
43.8% |
| DCF (Growth 10y) |
129.42 - 2,952.64 |
286.09 |
58.7% |
| DCF (EBITDA 5y) |
116.18 - 157.87 |
140.69 |
-22.0% |
| DCF (EBITDA 10y) |
135.84 - 198.03 |
169.15 |
-6.2% |
| Fair Value |
40.74 - 40.74 |
40.74 |
-77.41% |
| P/E |
91.77 - 133.56 |
111.35 |
-38.2% |
| EV/EBITDA |
96.44 - 165.19 |
128.94 |
-28.5% |
| EPV |
131.73 - 215.33 |
173.53 |
-3.8% |
| DDM - Stable |
67.85 - 428.44 |
248.15 |
37.6% |
| DDM - Multi |
89.20 - 385.45 |
139.44 |
-22.7% |
AMT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
84,261.73 |
| Beta |
0.13 |
| Outstanding shares (mil) |
467.29 |
| Enterprise Value (mil) |
119,209.73 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.66% |
| Cost of Debt |
5.74% |
| WACC |
6.23% |