AMT · American Tower Corporation
$173.732026-05-17Sector: Real Estate; Industry: REIT - Specialty; Sub-Industry: Telecom Tower REITs
Intrinsic Value Range Comparison · Mulya.ai
Leases factoredBase · active
$0
-101.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($0 · $42) Analysts Range ($185 · $255) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $9.4B | — | 36.7% | 9.3% | $3.1B | −$22.1B | −$19.0B | 7.3% | — | 6.1% | $51.0B | $5.47 | — |
| 2022.Q4 | $9.6B | 3.1% | 31.1% | 1.4% | $3.0B | −$4.1B | −$1.2B | 8.8% | — | 6.1% | $46.4B | $3.76 | — |
| 2023.Q4 | $10.0B | 3.8% | 34.2% | 8.1% | $3.1B | −$3.6B | −$467MM | 8.3% | — | 6.8% | $45.9B | $3.16 | — |
| 2024.Q4 | $10.1B | 1.1% | 48.9% | 10.9% | $4.4B | −$3.5B | $928MM | 8.6% | — | 9.8% | $44.1B | $4.81 | — |
| 2025.Q4 | $10.6B | 5.1% | 50.2% | 13.7% | $4.6B | −$6.5B | −$1.9B | 8.4% | — | 10.2% | $46.1B | $5.39 | 15.2 |
| italics below = DCF projection · 10yr Rev CAGR: 4.6% |
| 2026.Q4 | $10.8B | +1.4% | 50.5% | 14.3% | $4.7B | −$4.2B | $491MM | 8.3% | $453MM | 9.7% | $50.3B | $9.09 | 19.1 |
| 2027.Q4 | $11.2B | +3.4% | 51.9% | 14.9% | $4.9B | −$3.7B | $1.2B | 8.4% | $1.0B | 9.4% | $54.0B | $9.58 | 18.1 |
| 2028.Q4 | $11.8B | +6.0% | 54.5% | 15.6% | $5.4B | −$4.0B | $1.4B | 8.4% | $1.1B | 9.7% | $58.0B | $10.59 | 16.4 |
| 2029.Q4 | $12.5B | +5.9% | 56.0% | 16.2% | $5.9B | −$5.3B | $590MM | 8.4% | $428MM | 9.7% | $63.3B | $11.45 | 15.2 |
| 2030.Q4 | $13.3B | +5.7% | 56.0% | 16.8% | $6.2B | −$4.6B | $1.6B | 8.4% | $1.1B | 9.4% | $67.9B | $12.01 | 14.5 |
|
| Term. Yr+ | $17.4B | 4.1% | 41.3% | 20.0% | $5.7B | −$2.7B | $3.0B | 8.6% | $29.7B | 8.6% | — | — | — |
Active scenario IV: $0 (-101.3% vs market)