/
DCF Valuation
Base-case fair value
$177.01
Intrinsic $236.02 · 25% MOS
Base-case summary
Our base-case DCF for Aptargroup, Inc. (ATR) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 42.6% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $327M in trailing free cash flow, this produces an intrinsic value of $236.02 per share. A 25% safety margin gives a fair value of $177.01.
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
$327M
Cash & equivalents
$229M
Total debt
$1.4B
Shares outstanding
65M