ATO
Atmos Energy Corp
Price:  
163.45 
USD
Volume:  
1,052,287.00
United States | Gas Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ATO Intrinsic Value

14.30 %
Upside

What is the intrinsic value of ATO?

As of 2025-09-18, the Intrinsic Value of Atmos Energy Corp (ATO) is 186.83 USD. This ATO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 163.45 USD, the upside of Atmos Energy Corp is 14.30%.

The range of the Intrinsic Value is 108.96 - 442.14 USD

Is ATO undervalued or overvalued?

Based on its market price of 163.45 USD and our intrinsic valuation, Atmos Energy Corp (ATO) is undervalued by 14.30%.

163.45 USD
Stock Price
186.83 USD
Intrinsic Value
Intrinsic Value Details

ATO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 108.96 - 442.14 186.83 14.3%
DCF (Growth 10y) 124.30 - 448.00 200.32 22.6%
DCF (EBITDA 5y) 101.61 - 162.00 132.46 -19.0%
DCF (EBITDA 10y) 121.97 - 190.98 156.10 -4.5%
Fair Value 110.71 - 110.71 110.71 -32.27%
P/E 127.53 - 165.11 152.61 -6.6%
EV/EBITDA 57.26 - 159.25 114.80 -29.8%
EPV (2.24) - 9.78 3.77 -97.7%
DDM - Stable 89.96 - 316.44 203.20 24.3%
DDM - Multi 119.58 - 310.92 170.86 4.5%

ATO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 26,236.99
Beta 0.30
Outstanding shares (mil) 160.52
Enterprise Value (mil) 34,528.37
Market risk premium 4.60%
Cost of Equity 6.83%
Cost of Debt 4.39%
WACC 6.12%