AMT
American Tower Corp
Price:  
197.03 
USD
Volume:  
1,933,243.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AMT Intrinsic Value

%
Upside

As of 2024-06-17, the Intrinsic Value of American Tower Corp (AMT) is 142.08 USD. This AMT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 197.03 USD, the upside of American Tower Corp is %.

The range of the Intrinsic Value is 57.73 - 573.23 USD

197.03 USD
Stock Price
142.08 USD
Intrinsic Value
Intrinsic Value Details

AMT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 57.73 - 573.23 142.08 -27.9%
DCF (Growth 10y) 79.31 - 628.82 170.00 -13.7%
DCF (EBITDA 5y) 101.84 - 146.05 123.24 -37.5%
DCF (EBITDA 10y) 116.31 - 186.67 148.85 -24.5%
Fair Value 41.51 - 41.51 41.51 -78.93%
P/E 104.56 - 172.01 131.54 -33.2%
EV/EBITDA 55.20 - 172.33 125.41 -36.3%
EPV 86.30 - 164.07 125.19 -36.5%
DDM - Stable 44.44 - 180.73 112.59 -42.9%
DDM - Multi 64.92 - 178.06 92.26 -53.2%

AMT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 92,009.07
Beta 1.13
Outstanding shares (mil) 466.98
Enterprise Value (mil) 128,879.47
Market risk premium 4.60%
Cost of Equity 8.58%
Cost of Debt 5.85%
WACC 7.65%