ATO · Atmos Energy Corporation
$188.942026-05-17Sector: Utilities; Industry: Regulated Gas; Sub-Industry: Gas Utilities
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-118.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-29 · $-45) Analysts Range ($167 · $192) 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 |
|---|
| 2022.Q1 | $3.4B | — | 26.6% | 13.0% | $787MM | −$3.5B | −$2.8B | 4.7% | — | 4.9% | $16.0B | $4.04 | — |
| 2023.Q1 | $4.2B | 23.3% | 21.9% | 10.7% | $822MM | −$2.3B | −$1.5B | 6.9% | — | 4.8% | $18.4B | $4.70 | — |
| 2024.Q1 | $4.3B | 1.8% | 25.0% | 12.6% | $932MM | −$2.2B | −$1.2B | 6.8% | — | 5.0% | $18.5B | $5.37 | — |
| 2025.Q1 | $4.2B | -2.6% | 32.5% | 16.8% | $1.1B | −$2.5B | −$1.4B | 7.7% | — | 5.7% | $20.7B | $6.33 | — |
| 2026.Q1 | $4.9B | 16.9% | 33.2% | 19.4% | $1.3B | −$3.1B | −$1.8B | 7.2% | — | 5.9% | $23.5B | $7.58 | 19.3 |
| italics below = DCF projection · 10yr Rev CAGR: 7.6% |
| 2027.Q1 | $5.5B | +12.4% | 33.2% | 19.4% | $1.5B | −$3.5B | −$2.0B | 7.4% | −$1.9B | 5.8% | $27.1B | $8.87 | 21.3 |
| 2028.Q1 | $5.9B | +7.1% | 30.6% | 19.5% | $1.4B | −$2.1B | −$659MM | 7.5% | −$571MM | 5.1% | $29.2B | $8.76 | 21.6 |
| 2029.Q1 | $6.2B | +6.2% | 28.1% | 19.6% | $1.4B | −$1.8B | −$442MM | 7.6% | −$356MM | 4.7% | $31.0B | $8.52 | 22.2 |
| 2030.Q1 | $6.9B | +10.7% | 25.6% | 19.6% | $1.4B | −$2.6B | −$1.2B | 7.7% | −$922MM | 4.4% | $33.7B | $8.58 | 22.0 |
| 2031.Q1 | $7.5B | +9.1% | 20.5% | 19.7% | $1.2B | −$2.4B | −$1.2B | 7.9% | −$820MM | 3.5% | $36.1B | $7.49 | 25.2 |
|
| Term. Yr+ | $10.5B | 4.1% | 20.5% | 20.0% | $1.7B | −$820MM | $901MM | 8.6% | $9.3B | 8.6% | — | — | — |
Active scenario IV: $0 (-118.0% vs market)