As of 2025-10-22, the Intrinsic Value of American Tower Corp (AMT) is 272.73 USD. This AMT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 192.37 USD, the upside of American Tower Corp is 41.80%.
The range of the Intrinsic Value is 137.44 - 1,015.60 USD
Based on its market price of 192.37 USD and our intrinsic valuation, American Tower Corp (AMT) is undervalued by 41.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 137.44 - 1,015.60 | 272.73 | 41.8% |
| DCF (Growth 10y) | 160.11 - 1,038.68 | 296.37 | 54.1% |
| DCF (EBITDA 5y) | 187.01 - 210.82 | 199.03 | 3.5% |
| DCF (EBITDA 10y) | 211.02 - 253.19 | 231.39 | 20.3% |
| Fair Value | 44.54 - 44.54 | 44.54 | -76.85% |
| P/E | 167.02 - 269.40 | 192.54 | 0.1% |
| EV/EBITDA | 165.84 - 187.78 | 178.95 | -7.0% |
| EPV | 123.94 - 200.71 | 162.33 | -15.6% |
| DDM - Stable | 32.43 - 154.76 | 93.59 | -51.3% |
| DDM - Multi | 160.15 - 476.70 | 227.81 | 18.4% |
| Market Cap (mil) | 90,077.25 |
| Beta | -0.01 |
| Outstanding shares (mil) | 468.25 |
| Enterprise Value (mil) | 90,077.25 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.28% |
| Cost of Debt | 4.80% |
| WACC | 6.45% |