investorscraft@gmail.com

Intrinsic Value of ATN International, Inc. (ATNI)

Previous Close$18.11
Intrinsic Value
Upside potential
Previous Close
$18.11

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ATN International, Inc. operates as a diversified telecommunications and renewable energy infrastructure company, primarily serving rural and niche markets in the United States and internationally. The company generates revenue through its core segments, including broadband services, wireless communications, and renewable energy projects, catering to underserved regions where competition is limited. Its business model leverages long-term contracts and regulated utility frameworks to ensure stable cash flows, while its renewable energy arm focuses on sustainable infrastructure investments. ATN’s market position is defined by its strategic focus on high-growth, high-margin markets with limited penetration by larger telecom players. The company differentiates itself through localized service offerings, regulatory expertise, and infrastructure ownership, which provide a competitive edge in its operating regions. Its diversified portfolio mitigates sector-specific risks while capitalizing on the global demand for connectivity and clean energy solutions.

Revenue Profitability And Efficiency

ATN reported revenue of $729.1 million for FY 2024, reflecting its steady operational footprint, though net income stood at a loss of $26.4 million, with diluted EPS of -$1.74. Operating cash flow of $127.9 million indicates underlying business resilience, but capital expenditures of $110.9 million highlight ongoing investments in infrastructure and growth initiatives, impacting short-term profitability.

Earnings Power And Capital Efficiency

The company’s negative earnings underscore challenges in translating top-line performance into bottom-line results, likely due to high operational and financing costs. However, its ability to generate positive operating cash flow suggests core operations remain viable, with capital efficiency dependent on scaling high-margin segments like renewable energy and broadband expansion.

Balance Sheet And Financial Health

ATN’s balance sheet shows $73.4 million in cash against total debt of $695.2 million, indicating leveraged positioning. While liquidity appears manageable, the debt load may constrain flexibility, necessitating disciplined cash flow management. The company’s asset-heavy model requires sustained capital investment, which could pressure leverage metrics if not offset by revenue growth.

Growth Trends And Dividend Policy

ATN’s growth is tied to infrastructure expansion and regulatory tailwinds in its markets. Despite profitability challenges, it maintains a dividend of $0.96 per share, signaling commitment to shareholder returns, though sustainability depends on improving earnings and cash flow generation. Long-term trends favor its focus on rural broadband and renewable energy, but execution risks remain.

Valuation And Market Expectations

The market likely prices ATN based on its niche positioning and growth potential in underserved sectors. Current valuation metrics may reflect skepticism about near-term profitability, but upside could emerge from successful execution in high-demand areas like renewable energy and rural connectivity.

Strategic Advantages And Outlook

ATN’s strategic advantages lie in its regulated utility-like cash flows, localized expertise, and renewable energy investments. The outlook hinges on balancing growth spending with debt management, while capitalizing on global demand for digital and green infrastructure. Execution and macroeconomic conditions will be critical to achieving sustained profitability and shareholder value.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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