investorscraft@gmail.com

Intrinsic Value of Atmos Energy Corporation (ATO)

Previous Close$154.19
Intrinsic Value
Upside potential
Previous Close
$154.19

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

Atmos Energy Corporation operates as a regulated natural gas utility, serving over 3 million customers across eight states in the U.S. The company generates revenue primarily through the distribution and sale of natural gas, supported by a stable regulatory framework that ensures predictable cash flows. Its operations are divided into regulated utility segments, which account for the majority of its earnings, and a smaller non-regulated segment focused on pipeline and storage services. Atmos Energy holds a strong market position as one of the largest pure-play natural gas distributors in the U.S., benefiting from long-term infrastructure investments and a growing customer base. The company’s focus on safety, reliability, and sustainability aligns with regulatory priorities, reinforcing its competitive advantage. Its strategic investments in modernizing infrastructure and expanding capacity further solidify its role as a critical energy provider in its service territories.

Revenue Profitability And Efficiency

Atmos Energy reported revenue of $4.17 billion for the period, with net income of $1.04 billion, reflecting a robust net margin of approximately 25%. Diluted EPS stood at $6.83, demonstrating strong profitability. Operating cash flow was $1.73 billion, though significant capital expenditures of $2.94 billion highlight the company’s ongoing infrastructure investments. These metrics underscore efficient operations within a regulated utility framework.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by stable regulatory returns and a growing rate base. High capital expenditures are typical for utilities, but Atmos Energy’s ability to generate consistent operating cash flow ensures funding for growth projects. The balance between reinvestment and profitability indicates disciplined capital allocation, with returns likely to improve as infrastructure projects come online.

Balance Sheet And Financial Health

Atmos Energy maintains a solid balance sheet with $307 million in cash and equivalents, though total debt of $8.13 billion reflects the capital-intensive nature of the business. The company’s regulated revenue streams provide reliable debt service coverage, and its investment-grade credit rating supports access to favorable financing. Financial health remains stable, with manageable leverage for a utility of its scale.

Growth Trends And Dividend Policy

Growth is driven by rate base expansion and customer additions, supported by regulatory approvals for infrastructure upgrades. The company has a consistent dividend policy, with a dividend per share of $3.23, appealing to income-focused investors. Dividend growth is likely to align with earnings, supported by the predictable cash flows inherent to the regulated utility model.

Valuation And Market Expectations

Atmos Energy’s valuation reflects its defensive characteristics, with investors pricing in steady earnings growth and reliable dividends. The stock typically trades at a premium to peers due to its pure-play natural gas focus and strong regulatory relationships. Market expectations are anchored around continued infrastructure investments and modest rate increases.

Strategic Advantages And Outlook

The company’s strategic advantages include its regulated monopoly status, long-term infrastructure investments, and commitment to sustainability. The outlook remains positive, with growth tied to regulatory support for modernization and expansion projects. Risks include regulatory delays or unfavorable rate cases, but Atmos Energy’s established market position mitigates these concerns.

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