DCF Calculator

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

Atmos Energy Corporation (ATO)

Utilities | Regulated Gas

Today's Price

$172.41

Today's Fair Value

$157.70 -8.53%

Margin of Safety

-9.33%

Projected Value (5Y)

$253.98 +47.31%

Dividends Paid (5Y)

$24.79

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 8.87% | CAGR (5y): 13.6%

Diluted Shares Growth Rate

Regression: 4.94% | CAGR (5y): 5.49%

Dividend Growth Rate

Regression: 8.07% | CAGR (5y): 9.86%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 16.37x)

Discount Rate