ATO
Atmos Energy Corp
Price:  
146.51 
USD
Volume:  
731,037.00
United States | Gas Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ATO Intrinsic Value

21.90 %
Upside

As of 2025-02-18, the Intrinsic Value of Atmos Energy Corp (ATO) is 178.60 USD. This ATO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 146.51 USD, the upside of Atmos Energy Corp is 21.90%.

The range of the Intrinsic Value is 103.45 - 432.97 USD

146.51 USD
Stock Price
178.60 USD
Intrinsic Value
Intrinsic Value Details

ATO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 103.45 - 432.97 178.60 21.9%
DCF (Growth 10y) 113.70 - 424.89 185.08 26.3%
DCF (EBITDA 5y) 94.30 - 160.51 123.35 -15.8%
DCF (EBITDA 10y) 104.93 - 174.54 135.09 -7.8%
Fair Value 134.86 - 134.86 134.86 -7.95%
P/E 132.97 - 171.70 150.04 2.4%
EV/EBITDA 33.28 - 145.80 97.88 -33.2%
EPV (0.76) - 12.35 5.80 -96.0%
DDM - Stable 106.02 - 372.78 239.40 63.4%
DDM - Multi 104.55 - 274.38 150.08 2.4%

ATO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 23,255.53
Beta 0.25
Outstanding shares (mil) 158.73
Enterprise Value (mil) 31,181.13
Market risk premium 4.60%
Cost of Equity 6.96%
Cost of Debt 4.54%
WACC 6.17%