American Tower Corporation (AMT)
REIT - Specialty · Real Estate · $87.2B
Intrinsic Value (Consensus)
$124.56
Current Price
$187.18
Margin of Safety
-33.5%
33.5% Above Intrinsic Value
Value: $125
Price: $187
Valuation Model Estimates
Current Price: $187.18
DCF (Discounted Cash Flow)
$213.25
Graham Number
$30.86
Earnings Power Value
$52.43
Relative Value (P/E)
$108.00
Dividend Discount Model
$2240.00
Consensus Value
$124.56
Model Assumptions
Discount Rate
10.3%
Growth Rate
12.0%
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)
- $5.40
- EPS (Forward)
- $6.05
- Book Value
- $7.84
- P/E Ratio
- 20.0
- Forward P/E
- 17.9
- PEG Ratio
- —
- ROE
- 46.3%
- Debt/Equity
- 1065%
- Revenue Growth
- 20.8%
- Earnings Growth
- 12.0%
- Dividend Yield
- 6.2%
- Beta
- 0.89
Data last updated: 2026-06-12
Source: Yahoo Finance