AMT

$171.49

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, 6.40% trendline growth.
Want to create your own valuation? Create a free account.
$363.48

With 20% Margin of Safety (MoS):

$290.78
69.56% upside
Capital Efficiency
Average Quarterly ROIC
2.66%
Cost of Capital (estimated)11%
Value StatusUnderperforming Capital

The company is earning below its required return. This may indicate inefficient use of capital or excess cash that isn't being reinvested.

Complete historical ROIC is available with
.
Fundamental Score
53
NeutralWeighted across 6 signals
DCF Discount
69.6% discount to price
100
FCF Yield
8.4% trailing FCF yield
100
ROIC vs WACC
ROIC 2.7% vs WACC 11.0% (0.2x)
12
Net Debt / FCF
5.2x net debt to FCF
0
Buybacks
Share count growing
30
FCF CAGR (5Y)
7.4% 5Y FCF CAGR
62
Strengths: DCF Discount, FCF Yield. Concerns: ROIC vs WACC, Net Debt / FCF.
Narrative Score
77
Improving
Weighted across 5 recent drivers · Last 30 days-1 vs previousVs 6-Month Baseline: High (83th pct)
Trend: Improving upConfidence: 95%Updated: 5h ago
Sources: 76 (News 67 · Analyst 9)
Drivers
31 regulatory scrutiny+2.1
35 news sentiment+0.6
Legal risk+0.0
2 analyst downgrades-0.0
7 analyst reiterations0.0
Other Metrics
P/E27.3
Profit Margin28.1%
Owner Earnings$6.51b
One Dollar Premise108.00%
Debt/Equity14.40
Current Ratio0.55
PEG0.214
Free Cash Flow (in millions)
20052006200720082009201020112012201320142015201620172018201920202021202220232024
$486$748$847$1,017$1,092$1,368$1,689$1,982$2,324$3,109$2,912$3,386$3,729$4,662$4,744$4,913$6,197$5,570$6,521$6,780
How Intrinziq Estimates Fair Value

Intrinziq estimates American Tower Corporation's intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

American Tower CorporationReal Estate

American Tower Corporation, one of the largest global REITs, is a leading independent owner, operator and developer of multitenant communications real estate with a portfolio of approximately 219,000 communications sites. For more information about American Tower, please visit the Earnings Materials and Investor Presentations sections of our investor relations website at www.americantower.com.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.