Company Valuation: ATN International, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 655.4 623.2 703.9 590.8 249.3 326.4 326.4 -
Change - -4.91% 12.95% -16.06% -57.81% 30.91% 0% -
Enterprise Value (EV) 624.3 909.1 1,111 1,089 760.3 326.4 326.4 326.4
Change - 45.62% 22.26% -2.06% -30.15% -57.08% 0% 0%
P/E ratio -46.9x -26.3x -67.6x -31.2x -8x -29.5x 60.6x 26.3x
PBR - - - - - - - -
PEG - -0.4x 1.2x -0.4x -0.1x 0.5x -0x 0x
Capitalization / Revenue 1.44x 1.03x 0.97x 0.78x 0.34x 0.45x 0.44x 0.43x
EV / Revenue 0x 0x 0x 0x 0x 0.45x 0.44x 0.43x
EV / EBITDA 0x 0x 0x 0x 0x 1.74x 1.68x 1.64x
EV / EBIT 0x -0x 0x 0x -0x 8.2x 6.42x 5.33x
EV / FCF 0x -0x -0x -0x 0x 8.99x 8.28x 7.75x
FCF Yield 1.67% -2.55% -8.13% -8.51% 7.56% 11.1% 12.1% 12.9%
Dividend per Share 2 0.68 0.68 0.72 0.87 0.96 1.03 1.1 1.1
Rate of return 1.63% 1.7% 1.59% 2.23% 5.71% 4.72% 5.05% 5.05%
EPS 2 -0.89 -1.52 -0.67 -1.25 -2.1 -0.74 0.36 0.83
Distribution rate -76.4% -44.7% -107% -69.6% -45.7% -139% 306% 133%
Net sales 1 455.4 602.7 725.7 762.2 729.1 727.4 742.4 755.4
EBITDA 1 120.7 129 165.3 189.5 184.1 187.7 194 198.9
EBIT 1 9.18 -15.02 7.942 13.18 -0.795 39.8 50.8 61.2
Net income -14.12 -22.11 -5.645 -14.54 -26.43 - 5.5 12.7
Net Debt -31.1 285.8 407.5 497.7 511.1 - - -
Reference price 2 41.76 39.95 45.31 38.97 16.81 21.80 21.80 21.80
Nbr of stocks (in thousands) 15,694 15,600 15,535 15,161 14,830 14,971 14,971 -
Announcement Date 2/23/21 2/23/22 2/22/23 2/21/24 3/4/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-29.46x - - 4.72% 326M
10.88x1.31x4.03x6.82% 228B
8.8x2.22x6.12x6.86% 168B
14.98x2.22x5.9x3.56% 156B
12.1x1.73x7.04x3.36% 82.15B
12.53x0.85x3.12x5.87% 79.16B
12.64x1.85x4.67x2.85% 61.7B
14.97x2.75x8.67x4.98% 59.15B
26.74x5.65x20.42x4.13% 57.78B
11.51x2.71x6.15x4.59% 44.37B
Average 9.57x 2.36x 7.35x 4.77% 93.6B
Weighted average by Cap. 12.80x 2.08x 6.35x 5.25%
See all sector valuations

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. ATNI Stock
  4. Valuation ATN International, Inc.