Valuation Atmos Energy Corporation

Equities

Market Closed - Nyse Other stock markets 04:00:02 2026-04-10 pm EDT			5-day change	1st Jan Change
190.36 ^USD	-1.00%		+0.74%	+13.56%

Apr. 07	Barclays Adjusts Price Target on Atmos Energy to $184 From $167, Maintains Equalweight Rating	MT
Mar. 30	Atmos Energy Corporation Enters into and Extends Senior Unsecured Revolving Credit Agreements	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	11,536	14,248	15,727	21,532	27,409	31,493	-	-
Change	-	23.51%	10.38%	36.92%	27.29%	14.9%	-	-
Enterprise Value (EV) ¹	18,750	22,344	22,594	29,087	36,202	41,918	43,956	45,157
Change	-	19.17%	1.12%	28.74%	24.46%	15.79%	4.86%	2.73%
P/E ratio	17.2x	18.2x	17.4x	20.3x	22.9x	23x	21.5x	19.8x
PBR	1.48x	1.52x	1.41x	1.77x	2.03x	2.11x	1.97x	1.84x
PEG	-	1.94x	1.95x	1.7x	2.48x	2.1x	3.01x	2.34x
Capitalization / Revenue	3.39x	3.39x	3.68x	5.17x	5.83x	5.87x	5.19x	4.87x
EV / Revenue	5.5x	5.32x	5.28x	6.98x	7.7x	7.81x	7.25x	6.99x
EV / EBITDA	13.6x	15.3x	13.5x	14.4x	15.8x	16.1x	15x	13.7x
EV / EBIT	20.7x	24.3x	21.2x	21.5x	23.2x	23.3x	21.5x	19.6x
EV / FCF	-6.14x	-15.2x	34.6x	-24.2x	-23.9x	-20.2x	-24.6x	21.4x
FCF Yield	-16.3%	-6.56%	2.89%	-4.14%	-4.18%	-4.94%	-4.06%	4.68%
Dividend per Share ²	2.5	2.72	2.96	3.22	3.48	4	4.3	4.628
Rate of return	2.83%	2.67%	2.79%	2.32%	2.04%	2.1%	2.26%	2.43%
EPS ²	5.12	5.6	6.1	6.83	7.46	8.273	8.863	9.613
Distribution rate	48.8%	48.6%	48.5%	47.1%	46.6%	48.4%	48.5%	48.1%
Net sales ¹	3,407	4,202	4,275	4,165	4,703	5,364	6,064	6,461
EBITDA ¹	1,383	1,457	1,671	2,025	2,295	2,596	2,936	3,288
EBIT ¹	905	921	1,067	1,355	1,560	1,799	2,046	2,309
Net income ¹	665.6	774.4	885.9	1,000	1,199	1,367	1,525	1,699
Net Debt ¹	7,214	8,096	6,867	7,555	8,792	10,425	12,463	13,664
Reference price ²	88.20	101.85	105.93	138.71	170.75	190.36	190.36	190.36
Nbr of stocks (in thousands)	130,791	139,892	148,462	155,233	160,524	165,439	-	-
Announcement Date	11/10/21	11/9/22	11/8/23	11/6/24	11/6/25	-	-	-

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	23.01x	7.81x	16.15x	2.1%	31.49B
NATURGY ENERGY GROUP, S.A.	13.39x	1.97x	7.14x	6.81%	29.14B
OSAKA GAS CO., LTD.	15.76x	1.59x	10.41x	1.86%	15.6B
TOKYO GAS CO.,LTD.	12.83x	1.32x	8.32x	1.4%	15.27B
GAIL INDIA LIMITED	13.36x	0.85x	9.83x	3.65%	10.89B
APA GROUP	53.61x	8.02x	12.07x	5.81%	9.37B
PETRONAS GAS	18.9x	5.28x	9.78x	4.07%	9.1B
NATIONAL FUEL GAS COMPANY	12.13x	4.31x	7.06x	2.31%	8.93B
Average	20.38x	3.89x	10.09x	3.5%	16.22B
Weighted average by Cap.	19.15x	4.00x	10.62x	3.6%