ATO
Atmos Energy Corp
Price:  
118.64 
USD
Volume:  
1,697,301.00
United States | Gas Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ATO Intrinsic Value

%
Upside

As of 2024-05-20, the Intrinsic Value of Atmos Energy Corp (ATO) is 114.51 USD. This ATO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 118.64 USD, the upside of Atmos Energy Corp is %.

The range of the Intrinsic Value is 63.25 - 271.32 USD

118.64 USD
Stock Price
114.51 USD
Intrinsic Value
Intrinsic Value Details

ATO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 63.25 - 271.32 114.51 -3.5%
DCF (Growth 10y) 67.45 - 254.97 113.95 -4.0%
DCF (EBITDA 5y) 69.54 - 147.62 106.16 -10.5%
DCF (EBITDA 10y) 76.25 - 155.43 112.37 -5.3%
Fair Value 58.07 - 58.07 58.07 -51.05%
P/E 87.07 - 116.64 104.35 -12.0%
EV/EBITDA 40.47 - 119.51 93.91 -20.8%
EPV (10.19) - 0.13 (5.03) -104.2%
DDM - Stable 71.37 - 226.89 149.13 25.7%
DDM - Multi 76.65 - 180.60 106.63 -10.1%

ATO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 17,895.66
Beta 0.46
Outstanding shares (mil) 150.84
Enterprise Value (mil) 25,168.87
Market risk premium 4.60%
Cost of Equity 7.56%
Cost of Debt 4.53%
WACC 6.50%