Antero Midstream Corporation (AM)
Oil & Gas Midstream · Energy · $10.3B
Intrinsic Value (Consensus)
$14.02
Current Price
$21.72
Margin of Safety
-35.5%
35.5% Above Intrinsic Value
Value: $14
Price: $22
Valuation Model Estimates
Current Price: $21.72
DCF (Discounted Cash Flow)
$19.26
Graham Number
$8.93
Earnings Power Value
$10.81
Relative Value (P/E)
$17.09
Dividend Discount Model
Not applicable
—
Consensus Value
$14.02
Model Assumptions
Discount Rate
10.3%
Growth Rate
7.5%
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%.
Health Score
D
48
Profitability
12/25
Strength
16/25
Valuation
7/25
Growth
13/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 163%
Key Financials
- EPS (TTM)
- $0.85
- EPS (Forward)
- $0.92
- 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
- 7.5%
- Dividend Yield
- N/A
- Beta
- 0.60
Similar Stocks (Energy)
NCSMNCS Multistage Holdi...
$182.12+245.3%
ARECAmerican Resources C...
$7.22+232.7%
REPXRiley Exploration Pe...
$107.36+221.7%
SMSM Energy Co
$77.11+174.8%
TMCTMC the metals Co In...
$12.33+137.6%
Data last updated: 2026-06-21
Source: Yahoo Finance