Discounted Cash Flow
American Tower Corp. REIT
—
—
Cash flow predictability 81/100 (stable) —
FCF YoY std dev 28%,
net income 31% (full history)
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $60.6m | $8.9m | $21.2m | 14.7% | $2.00 |
| 2017 | $69.8m (15.2%) | $12.1m (35.6%) | $22.2m (5.0%) | 17.3% (17.7%) | $2.69 (34.5%) |
| 2018 | $78.0m (11.6%) | $12.9m (6.6%) | $29.7m (33.6%) | 16.5% (-4.6%) | $2.79 (3.7%) |
| 2019 | $79.4m (1.9%) | $19.8m (53.9%) | $28.9m (-2.6%) | 24.9% (51.0%) | $4.27 (53.0%) |
| 2020 | $84.3m (6.1%) | $17.7m (-10.4%) | $29.9m (3.2%) | 21.0% (-15.6%) | $3.81 (-10.8%) |
| 2021 | $98.1m (16.4%) | $26.9m (51.9%) | $36.1m (20.8%) | 27.4% (30.5%) | $5.69 (49.3%) |
| 2022 | $112.3m (14.5%) | $18.5m (-31.2%) | $19.1m (-47.1%) | 16.5% (-39.9%) | $4.43 (-22.1%) |
| 2023 | $116.8m (4.0%) | $15.5m (-16.0%) | $30.6m (60.4%) | 13.3% (-19.3%) | $3.34 (-24.6%) |
| 2024 | $106.1m (-9.1%) | $23.6m (52.0%) | $38.8m (26.5%) | 22.3% (67.3%) | $6.92 (107.2%) |
| 2025 | $111.6m (5.1%) | $26.5m (12.2%) | $39.7m (2.2%) | 23.8% (6.7%) | $5.41 (-21.8%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
SEC filings report in INR. Values above are converted to USD for comparison with the US-listed share price.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Net debt deduction: —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.