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.)
-74.2% vs price
Base Case (Median)
-40.1% vs price
Bull Case (75th pct.)
-29.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-341.48 | -285.1% | High (40%) |
| PE Comparable | $91.61 | -50.3% | Medium (25%) |
| Growth Trajectory DCF | $129.35 | -29.9% | Medium (20%) |
| Graham Number | $32.93 | -82.1% | Low (10%) |
| EV/EBITDA | $130.51 | -29.3% | Medium (20%) |
| EV/FCF | $160.75 | -12.9% | Medium (20%) |
Based on 6 out of 8 methods, AMT appears overvalued at the current price of $184.47. The base case fair value of $110.48 implies 40.1% 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.