As of 2024-12-15, the Intrinsic Value of Atlas Technical Consultants Inc (ATCX) is
16.68 USD. This ATCX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 12.25 USD, the upside of Atlas Technical Consultants Inc is
36.20%.
The range of the Intrinsic Value is 11.74 - 24.48 USD
16.68 USD
Intrinsic Value
ATCX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.74 - 24.48 |
16.68 |
36.2% |
| DCF (Growth 10y) |
17.79 - 31.04 |
22.97 |
87.5% |
| DCF (EBITDA 5y) |
8.75 - 15.37 |
11.92 |
-2.7% |
| DCF (EBITDA 10y) |
15.16 - 22.60 |
18.67 |
52.4% |
| Fair Value |
-0.72 - -0.72 |
-0.72 |
-105.92% |
| P/E |
(3.50) - (3.61) |
(3.57) |
-129.1% |
| EV/EBITDA |
3.53 - 9.97 |
5.95 |
-51.4% |
| EPV |
42.93 - 50.55 |
46.74 |
281.6% |
| DDM - Stable |
(0.92) - (2.23) |
(1.58) |
-112.9% |
| DDM - Multi |
4.21 - 8.02 |
5.53 |
-54.8% |
ATCX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
471.04 |
| Beta |
3.55 |
| Outstanding shares (mil) |
38.45 |
| Enterprise Value (mil) |
976.88 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.83% |
| Cost of Debt |
9.11% |
| WACC |
9.19% |