/
DCF Valuation
Base-case fair value
$143.20
Intrinsic $190.93 · 25% MOS
Current price: $196.86
Base-case summary
Our base-case DCF for Ati Inc (ATI) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 42.5% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $553M in trailing free cash flow, this produces an intrinsic value of $190.93 per share. A 25% safety margin gives a fair value of $143.20, suggesting the stock is currently 27% overvalued against the $196.86 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$553M
Cash & equivalents
$402M
Total debt
$1.8B
Shares outstanding
139M