As of 2024-09-13, the Intrinsic Value of Atmos Energy Corp (ATO) is
135.94 USD. This ATO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 134.77 USD, the upside of Atmos Energy Corp is
%.
The range of the Intrinsic Value is 74.80 - 347.04 USD
135.94 USD
Intrinsic Value
ATO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
74.80 - 347.04 |
135.94 |
0.9% |
| DCF (Growth 10y) |
82.00 - 336.19 |
139.39 |
3.4% |
| DCF (EBITDA 5y) |
73.23 - 140.56 |
107.60 |
-20.2% |
| DCF (EBITDA 10y) |
80.15 - 148.54 |
113.87 |
-15.5% |
| Fair Value |
75.57 - 75.57 |
75.57 |
-43.93% |
| P/E |
91.93 - 162.99 |
131.42 |
-2.5% |
| EV/EBITDA |
25.83 - 127.37 |
86.34 |
-35.9% |
| EPV |
(6.98) - 3.43 |
(1.77) |
-101.3% |
| DDM - Stable |
104.47 - 372.66 |
238.57 |
77.0% |
| DDM - Multi |
83.89 - 223.39 |
120.89 |
-10.3% |
ATO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
20,920.35 |
| Beta |
0.30 |
| Outstanding shares (mil) |
155.23 |
| Enterprise Value (mil) |
28,121.81 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.93% |
| Cost of Debt |
4.47% |
| WACC |
6.11% |