Editing American Tower Corporation

Warning: You are not logged in. Your IP address will be publicly visible if you make any edits. If you log in or create an account, your edits will be attributed to your username, along with other benefits.

The edit can be undone. Please check the comparison below to verify that this is what you want to do, and then publish the changes below to finish undoing the edit.

Latest revision Your text
Line 224: Line 224:


=== DCF ===
=== DCF ===
<u>Assumptions</u>
* Perpetual Growth Rate: 2.5%
* 10% Market Return: aligning with the S&P 500 return
* Fund For Operations(FFO) replaces EBITDA since it gives a more accurate representation of REIT's PnL:
<math display="block">FFO = Net \ Income + Depreciation + Amortisation + Loss - Gain \ on \ sale \ of \ Assets - Interest \  Income</math>
Cash Flow & Income Statement Items
[[File:Amt-dcf.jpg|frameless|1792x1792px]]
[[File:Amt-dcf.jpg|frameless|1792x1792px]]


Line 245: Line 235:


<u>Result</u>
<u>Result</u>
[[File:Amt-dcf-upside.png|center|thumb|813x813px]]<u>Sanity Check</u>: Geometric Brownian Motion Simulation
[[File:Amt-dcf-upside.png|center|thumb|813x813px]]
 
Average log return: 7%; Annualised volatility: 30%
[[File:Amt-dcf-gbm.png|none|thumb|1400x1400px|<math display="inline">P(price>222.75)=0.49</math>]]


=== Trading Comp ===
=== Trading Comp ===
<u>Assumptions</u>
<u>Assumptions</u>
AMT, compared to its peers, operates at lower multiples with a significant market cap, therefore using the lower quartile and min of the multiples is more realistic in terms of modelling.


[[File:Amt-comp-1.png|frameless|1800x1800px]]
[[File:Amt-comp-1.png|frameless|1800x1800px]]
[[File:Amt-comp-2.png|frameless|1700x1700px]]<u>Result</u>
[[File:Amt-comp-2.png|frameless|1700x1700px]]<u>Result</u>[[File:Amt-comp-3.png|frameless|734x734px]]
 
[[File:Amt-comp-3.png|frameless|734x734px]]


== Risk ==
== Risk ==
Please note that all contributions to Stockhub may be edited, altered, or removed by other contributors. If you do not want your writing to be edited mercilessly, then do not submit it here.
You are also promising us that you wrote this yourself, or copied it from a public domain or similar free resource (see Stockhub:Copyrights for details). Do not submit copyrighted work without permission!
Cancel Editing help (opens in new window)