American Tower Corp
American Tower, one of the largest global REITs, is a leading independent owner, operator and developer of multitenant communications real estate with a portfolio of over 149,000 communications sites and a highly interconnected footprint of U.S. data center facilities.
Trading 10% above its estimated fair value of $155.83.
Current Price
$173.73
+1.58%GoodMoat Value
$155.83
10.3% overvaluedAmerican Tower Corp (AMT) DCF Calculator
What is a DCF Calculator?
A Discounted Cash Flow (DCF) model estimates a company's intrinsic value by projecting its future cash flows and discounting them back to the present. The core idea: a dollar earned in the future is worth less than a dollar today.
Inputs
Cash flow, discount rate, terminal growth & projection years
Model
Projects cash flows forward, adds terminal value, discounts back
Output
Intrinsic value per share — compare with price for margin of safety
Enter a ticker on the left to auto-fill real financial data and get started.
AMT DCF Calculator — Discounted Cash Flow
Discounted Cash Flow (DCF) calculator for American Tower Corp (AMT). Estimate the intrinsic value of AMT stock by projecting future cash flows and discounting them to present value. The two-stage DCF model supports EPS-based, FCF-based, and dividend-based approaches.
Current EPS: $5.40. Free cash flow: $3.78B. FCF growth rate: 5.39%. WACC: 10.00%. Shares outstanding: 468.1M. GoodMoat fair value: $155.83.
The DCF calculator projects 10 years of cash flows at a user-adjustable growth rate, applies a terminal growth rate, and discounts all future cash flows back to present value using the weighted average cost of capital (WACC). A sensitivity table shows how the intrinsic value changes across different growth and discount rate assumptions. Use this tool alongside GoodMoat's reverse DCF and fair value models to triangulateAmerican Tower Corp's true worth.