Valuation Atmos Energy Corporation

Equities

Market Closed - Nyse Other stock markets 04:00:02 2025-06-20 pm EDT			5-day change	1st Jan Change
153.56 ^USD	+0.77%		+0.37%	+10.26%

Jun. 18	Morgan Stanley Adjusts Price Target on Atmos Energy to $156 From $159, Maintains Overweight Rating	MT
Jun. 16	Atmos Energy Files Final Term Sheet For Offering Of Up To $500 Million 5.200% Senior Notes Due 2035	RE

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	11,792	11,536	14,248	15,727	21,532	24,391	-	-
Change	-	-2.17%	23.51%	10.38%	36.92%	13.28%	-	-
Enterprise Value (EV) ¹	16,303	18,750	22,344	22,594	29,087	33,574	34,986	36,729
Change	-	15.01%	19.17%	1.12%	28.74%	15.43%	4.21%	4.98%
P/E ratio	19.5x	17.2x	18.2x	17.4x	20.3x	21.3x	19.7x	18.4x
PBR	1.77x	1.48x	1.52x	1.41x	1.77x	1.82x	1.68x	1.56x
PEG	-	3.66x	1.94x	1.95x	1.7x	3.69x	2.5x	2.5x
Capitalization / Revenue	4.18x	3.39x	3.39x	3.68x	5.17x	5.15x	4.69x	4.23x
EV / Revenue	5.78x	5.5x	5.32x	5.28x	6.98x	7.08x	6.73x	6.37x
EV / EBITDA	13x	13.6x	15.3x	13.5x	14.4x	14.7x	13.4x	12.5x
EV / EBIT	19.8x	20.7x	24.3x	21.2x	21.5x	21.7x	19.8x	18.2x
EV / FCF	-18.2x	-6.14x	-15.2x	34.6x	-24.2x	-23.7x	-20.9x	-18.1x
FCF Yield	-5.51%	-16.3%	-6.56%	2.89%	-4.14%	-4.22%	-4.79%	-5.52%
Dividend per Share ²	2.3	2.5	2.72	2.96	3.22	3.51	3.8	4.108
Rate of return	2.41%	2.83%	2.67%	2.79%	2.32%	2.29%	2.47%	2.67%
EPS ²	4.89	5.12	5.6	6.1	6.83	7.224	7.793	8.366
Distribution rate	47%	48.8%	48.6%	48.5%	47.1%	48.6%	48.8%	49.1%
Net sales ¹	2,821	3,407	4,202	4,275	4,165	4,740	5,199	5,766
EBITDA ¹	1,254	1,383	1,457	1,671	2,025	2,284	2,605	2,947
EBIT ¹	824.1	905	921	1,067	1,355	1,548	1,768	2,013
Net income ¹	601.4	665.6	774.4	885.9	1,000	1,150	1,297	1,457
Net Debt ¹	4,511	7,214	8,096	6,867	7,555	9,183	10,595	12,338
Reference price ²	95.59	88.20	101.85	105.93	138.71	153.56	153.56	153.56
Nbr of stocks (in thousands)	123,355	130,791	139,892	148,462	155,233	158,837	-	-
Announcement Date	11/11/20	11/10/21	11/9/22	11/8/23	11/6/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ATMOS ENERGY CORPORATION	21.26x	7.08x	14.7x	2.29%	24.39B
NATURGY ENERGY GROUP, S.A.	14.22x	2.06x	7.76x	5.97%	30.24B
GAIL INDIA LIMITED	12.04x	1.02x	9.24x	3.75%	13.81B
TOKYO GAS CO.,LTD.	23.37x	1.07x	7.49x	1.64%	11.78B
OSAKA GAS CO., LTD.	11.27x	1.09x	9.07x	2.56%	10.14B
PETRONAS GAS	18.56x	5.19x	9.6x	4.27%	8.13B
ALTAGAS LTD.	15.64x	1.58x	11.34x	3.28%	8.38B
NATIONAL FUEL GAS COMPANY	15.44x	4.34x	7.52x	2.36%	7.74B
APA GROUP	83.24x	7.54x	12.29x	6.53%	7.36B
Average	23.89x	3.44x	9.89x	3.63%	13.55B
Weighted average by Cap.	20.65x	3.42x	10.03x	3.79%