American Tower Corporation (AMT)
REIT - Specialty · Real Estate · $82.1B
Intrinsic Value (Consensus)
$117.29
Current Price
$176.08
Margin of Safety
-33.4%
33.4% Above Intrinsic Value
Value: $117
Price: $176
Valuation Model Estimates
Current Price: $176.08
DCF (Discounted Cash Flow)
$99.63
Graham Number
$33.05
Earnings Power Value
$63.90
Relative Value (P/E)
$123.89
Dividend Discount Model
$265.98
Consensus Value
$117.29
Model Assumptions
Discount Rate
10.3%
Growth Rate
7.2%
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
C
64
Profitability
25/25
Strength
13/25
Valuation
7/25
Growth
19/25
Financial Health Signals
Very high debt — Debt/Equity ratio is 1065% (above 200% is risky)
Strong profitability — ROE of 46% (above 20% is excellent)
Solid dividend yield (6.2%)
Key Financials
- EPS (TTM)
- $6.19
- EPS (Forward)
- $6.64
- 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
- 7.2%
- Dividend Yield
- 6.2%
- Beta
- 0.90
Similar Stocks (Real Estate)
ADAMAdamas Trust, Inc.
$75.49+300%
AGNCAGNC Investment Corp...
$59.20+300%
AIVApartment Investment...
$74.48+300%
ACREAres Commercial Real...
$17.41+276%
ACRACRES Commercial Rea...
$62.12+274%
Data last updated: 2026-06-21
Source: Yahoo Finance