Antero Midstream Corporation (AM)
Oil & Gas Midstream · Energy · $10.3B
Intrinsic Value (Consensus)
$14.43
Current Price
$21.67
Margin of Safety
-33.4%
33.4% Above Intrinsic Value
Value: $14
Price: $22
Valuation Model Estimates
Current Price: $21.67
DCF (Discounted Cash Flow)
$23.21
Graham Number
$8.96
Earnings Power Value
$8.35
Relative Value (P/E)
$17.20
Dividend Discount Model
Not applicable
—
Consensus Value
$14.43
Model Assumptions
Discount Rate
10.3%
Growth Rate
3.6%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.86
- EPS (Forward)
- $0.89
- Book Value
- $4.15
- P/E Ratio
- 20.0
- Forward P/E
- 19.3
- PEG Ratio
- —
- ROE
- 0.9%
- Debt/Equity
- 163%
- Revenue Growth
- 7.4%
- Earnings Growth
- 3.6%
- Dividend Yield
- N/A
- Beta
- 0.63
Data last updated: 2026-06-12
Source: Yahoo Finance