DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Antero Midstream Corporation (AM)

Energy | Oil & Gas Midstream

Today's Price

$21.09

Today's Fair Value

$28.77 +36.42%

Margin of Safety

+26.69%

Projected Value (5Y)

$46.34 +119.72%

Dividends Paid (5Y)

$5.34

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 67.65% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 12.97% | CAGR (5y): 0.16%

Dividend Growth Rate

Regression: 15.94% | CAGR (5y): -1.74%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 10.6x)

Discount Rate