Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
216.10 USD373.96 USD505.01 USD
-52.49%
373.96 USDCurrent price is 52.5% below the base model value.
A
Real EstateREIT - SpecialtyUnited States
AMT.US · American Tower Corporation
NYQ · US · USD
Latest price177.67 USD
30D+5.45%
Vs. base value+50.5%
Research summary
AMT.US latest organized financial period shows revenue grew +5.11% YoY and net income grew +12.17% YoY. Current price is about 178 USD, while the model base case is about 118 USD; the current price sits +50.5% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue11B USD
Net income3B USD
Free cash flow4B USD
Operating cash flow5B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:24
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price177.67 USD
Base value118.03 USD
Vs. base+50.5%
Price date2026/04/28
91.60 USD118.03 USD138.12 USD
+50.53%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
101.56 USD154.42 USD194.61 USD
+15.06%
154.42 USDCurrent price is 15.1% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth6.2%
Current price implies roughly 6.2% annualized FCF growth.
6.2%Current price implies roughly 6.2% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
81.63 USD81.63 USD81.63 USD
+118%
81.63 USDCurrent price is 117.6% above the base model value.
Updated: 2026/04/29 07:24
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 11B USD | 3B USD | 4B USD | 5.4 |
| 2024/12/30 | Annual | 10B USD | 2B USD | 4B USD | 4.82 |
| 2023/12/30 | Annual | 10B USD | 1B USD | 3B USD | 3.18 |
| 2022/12/30 | Annual | 10B USD | 2B USD | 2B USD | 3.82 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement