Excluded
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
---
-
-Positive free-cash-flow history is shorter than two years.
A
UtilitiesUtilities - Regulated GasUnited States
ATO.US · Atmos Energy Corporation
NYQ · US · USD
Latest price186.80 USD
30D+0.28%
Vs. base value+57%
Research summary
ATO.US latest organized financial period shows revenue grew +12.91% YoY and net income grew +14.94% YoY. Current price is about 187 USD, while the model base case is about 119 USD; the current price sits +57% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue5B USD
Net income1B USD
Free cash flow-2B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:24
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price186.80 USD
Base value119.01 USD
Vs. base+57%
Price date2026/04/28
119.01 USD119.01 USD119.01 USD
+56.96%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
193.87 USD317.89 USD416.72 USD
-41.24%
317.89 USDCurrent price is 41.2% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth13.2%
Current price implies roughly 13.2% annualized FCF growth.
13.2%Current price implies roughly 13.2% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
81.58 USD81.58 USD81.58 USD
+129%
81.58 USDCurrent price is 129% above the base model value.
Updated: 2026/04/29 07:24
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/09/29 | Annual | 5B USD | 1B USD | -2B USD | 7.46 |
| 2024/09/29 | Annual | 4B USD | 1B USD | -1B USD | 6.83 |
| 2023/09/29 | Annual | 4B USD | 886M USD | 654M USD | 6.1 |
| 2022/09/29 | Annual | 4B USD | 774M USD | -1B USD | 5.6 |
| 2021/09/29 | Annual | - | - | - | - |
Ad placement