American Tower Corporation
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-69.0% vs price
Base Case (Median)
-31.2% vs price
Bull Case (75th pct.)
-17.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-395.43 | -328.1% | High (40%) |
| PE Comparable | $108.09 | -37.7% | Medium (25%) |
| Growth Trajectory DCF | $147.09 | -15.2% | Medium (20%) |
| Graham Number | $35.69 | -79.4% | Low (10%) |
| EV/EBITDA | $130.51 | -24.7% | Medium (20%) |
| EV/FCF | $168.81 | -2.6% | Medium (20%) |
Based on 6 out of 8 methods, AMT appears overvalued at the current price of $173.36. The base case fair value of $119.30 implies 31.2% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.