/
DCF Valuation
Base-case fair value
$66.36
Intrinsic $88.48 · 25% MOS
Current price: $25.75
Base-case summary
Our base-case DCF for ATN International, Inc. (ATNI) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 46.4% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $38M in trailing free cash flow, this produces an intrinsic value of $88.48 per share. A 25% safety margin gives a fair value of $66.36, suggesting the stock is currently 158% undervalued against the $25.75 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
$38M
Cash & equivalents
$109M
Total debt
$655M
Shares outstanding
15M