Fair value (multi-method)
Four independent methods triangulate what AMT is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$135.38
Method range
$17.79 – $310.24
median $172.44
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $135.38 | -18.48% |
| Exit multiple | $310.24 | +86.82% |
| Analyst target | $209.50 | +26.16% |
| Graham number | $17.79 | -89.29% |
- Forward DCF$135.38
- Exit multiple$310.24
- Analyst target$209.50
- Graham number$17.79
Stock price
$166.06
FCF / share (TTM)
$2.04
3Y FCF CAGR
1.5%
Fair value @ hist. growth
$28.93
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
25.0%
per year over your projection horizon
Margin of safety -474.1% vs hist-growth DCF
Historical 3Y CAGR
1.5%
Your model implies
25.0%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 2% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.2% | 21.2% | 20.2% | 19.2% | 18.0% | 16.7% |
| 8.2% | 23.9% | 23.1% | 22.2% | 21.3% | 20.2% |
| 9.2% | 26.5% | 25.7% | 25.0% | 24.2% | 23.3% |
| 10.2% | 28.8% | 28.2% | 27.5% | 26.8% | 26.0% |
| 11.2% | 31.0% | 30.5% | 29.9% | 29.3% | 28.6% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
4.56
Demanding vs growth
Net debt
$43.5B
Total debt − cash
Beta
0.91
Vs market benchmark
Frequently asked questions
American Tower (AMT) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
How this company returns cash to shareholders — buybacks, dividends, and stock splits.