ATO · Atmos Energy Corporation
$175.172026-07-21Sector: Utilities; Industry: Regulated Gas; Sub-Industry: Gas Utilities
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-121.9% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-21 · $-38) Analysts Range ($167 · $190) 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 |
|---|
| 2024.Q2 | $4.3B | — | 25.0% | 14.5% | $913MM | −$4.2B | −$3.3B | 6.8% | — | 4.7% | $19.4B | $5.28 | — |
| 2025.Q1 | $4.2B | -2.6% | 32.5% | 16.8% | $1.1B | −$2.5B | −$1.4B | 7.7% | — | 5.6% | $20.7B | $6.21 | — |
| 2025.Q2 | $4.2B | 0.0% | 32.5% | 18.4% | $1.1B | −$2.6B | −$1.5B | 7.1% | — | 5.3% | $21.1B | $6.21 | — |
| 2026.Q1 | $4.7B | 12.9% | 33.2% | 19.4% | $1.3B | −$3.1B | −$1.8B | 7.2% | — | 5.6% | $23.5B | $7.14 | — |
| 2026.Q2 | $4.9B | 3.8% | 35.9% | 19.9% | $1.4B | −$3.6B | −$2.2B | 6.9% | — | 5.9% | $24.3B | $8.02 | 16.8 |
| italics below = DCF projection · 10yr Rev CAGR: 7.5% |
| 2027.Q2 | $5.5B | +12.7% | 35.9% | 19.9% | $1.6B | −$3.6B | −$2.1B | 7.0% | −$1.9B | 6.0% | $28.0B | $9.42 | 18.6 |
| 2028.Q2 | $5.9B | +8.1% | 32.8% | 19.9% | $1.6B | −$2.5B | −$918MM | 7.1% | −$801MM | 5.3% | $30.4B | $9.31 | 18.8 |
| 2029.Q2 | $6.7B | +12.3% | 29.7% | 19.9% | $1.6B | −$3.8B | −$2.2B | 7.3% | −$1.8B | 4.9% | $34.3B | $9.47 | 18.5 |
| 2030.Q2 | $7.3B | +9.0% | 26.6% | 19.9% | $1.6B | −$2.6B | −$1.0B | 7.5% | −$783MM | 4.4% | $36.9B | $9.25 | 18.9 |
| 2031.Q2 | $7.8B | +7.0% | 20.5% | 20.0% | $1.3B | −$2.1B | −$829MM | 7.6% | −$583MM | 3.4% | $39.0B | $7.60 | 23.0 |
|
| Term. Yr+ | $10.5B | 4.1% | 20.5% | 20.0% | $1.7B | −$817MM | $897MM | 8.6% | $9.5B | 8.6% | — | — | — |
Active scenario IV: $0 (-121.9% vs market)