investorscraft@gmail.com

Intrinsic value of American Tower Corporation (AMT)

Previous Close$272.19
Intrinsic Value
Upside potential
Previous Close
$272.19
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.
Use floor (the cash flow based valuation has rendered a result, which is lower than an estimated minimum value derived from the company’s balance sheet analysis)

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh55.66 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

American Tower, one of the largest global REITs, is a leading independent owner, operator and developer of multitenant communications real estate with a portfolio of approximately 181,000 communications sites.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %16.4NaN
Revenue, $9357NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m6225NaN
Operating income, $m3132NaN
EBITDA, $m5505NaN
Interest expense (income), $mNaN
Earnings before tax, $m2830NaN
Tax expense, $m262NaN
Net income, $m2568NaN

BALANCE SHEET

Cash and short-term investments, $m2343NaN
Total assets, $m69888NaN
Adjusted assets (=assets-cash), $m67545NaN
Average production assets, $m43897NaN
Working capital, $m-3036NaN
Total debt, $m52009NaN
Total liabilities, $m64807NaN
Total equity, $m5081NaN
Debt-to-equity ratio10.236NaN
Adjusted equity ratio0.119NaN

CASH FLOW

Net income, $m2568NaN
Depreciation, amort., depletion, $m2373NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m4820NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-1377NaN
Free cash flow, $m6197NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-3036
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount