ATN International, Inc.
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.)
92.3% vs price
Base Case (Median)
191.8% vs price
Bull Case (75th pct.)
384.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $739.19 | 2218.7% | High (40%) |
| PE Comparable | $171.50 | 438.0% | Medium (25%) |
| Graham Number | $82.51 | 158.8% | Low (10%) |
| EV/EBITDA | $103.53 | 224.7% | Medium (20%) |
| EV/FCF | $54.23 | 70.1% | Medium (20%) |
| Earnings Power Value | $-28.99 | -190.9% | Medium (50%) |
Based on 6 out of 8 methods, ATNI appears undervalued at the current price of $31.88. The base case fair value of $93.02 implies 191.8% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.