ATI Inc. (ATI)
Manufacturing - Metal Fabrication · Industrials · $27.1B
Intrinsic Value (Consensus)
$53.08
Current Price
$198.48
Margin of Safety
-73.3%
73.3% Above Intrinsic Value
Value: $53
Price: $198
Valuation Model Estimates
Current Price: $198.48
DCF (Discounted Cash Flow)
$98.54
Graham Number
$29.12
Earnings Power Value
$27.67
Relative Value (P/E)
$57.00
Dividend Discount Model
Not applicable
—
Consensus Value
$53.08
Model Assumptions
Discount Rate
10.3%
Growth Rate
11.8%
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)
- $2.85
- EPS (Forward)
- $3.19
- Book Value
- $13.22
- P/E Ratio
- 20.0
- Forward P/E
- 17.9
- PEG Ratio
- —
- ROE
- 22.4%
- Debt/Equity
- —
- Revenue Growth
- 5.2%
- Earnings Growth
- 11.8%
- Dividend Yield
- N/A
- Beta
- 0.98
Data last updated: 2026-06-12
Source: Yahoo Finance