|
Market Closed -
Other stock markets
|
After hours 19:55:04 | |||
| 193.59 USD | +2.19% |
|
191.70 | -0.97% |
| 07-09 | ATI Insider Sold Shares Worth $7,316,218, According to a Recent SEC Filing | MT |
| 07-07 | Oregon to ask court to delay Paramount deal for 60 days while it reviews records | RE |
Company Valuation: ATI Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,031 | 3,954 | 5,904 | 7,910 | 15,889 | 26,418 | - | - |
| Change | - | 94.68% | 49.34% | 33.96% | 100.89% | 66.26% | - | - |
| Enterprise Value (EV) 1 | 3,207 | 5,118 | 7,340 | 9,084 | 17,222 | 27,660 | 27,552 | 27,075 |
| Change | - | 59.59% | 43.42% | 23.76% | 89.59% | 60.61% | -0.39% | -1.73% |
| P/E | -53.2x | 31.8x | 16.5x | 21.7x | 41x | 44.2x | 35.9x | 30.3x |
| PBR | 2.96x | 3.75x | 4.28x | 4.01x | 8.98x | 12.5x | 10.9x | 8.76x |
| PEG | - | -0x | 0x | -2.35x | 3.5x | 0.8x | 1.6x | 1.7x |
| Capitalization / Revenue | 0.73x | 1.03x | 1.41x | 1.81x | 3.46x | 5.3x | 4.85x | 4.52x |
| EV / Revenue | 1.15x | 1.33x | 1.76x | 2.08x | 3.75x | 5.55x | 5.06x | 4.64x |
| EV / EBITDA | 11x | 9.32x | 11.6x | 12.5x | 20x | 26.1x | 22.4x | 19.8x |
| EV / EBIT | 22.3x | 10.6x | 15x | 15.7x | 24.9x | 31x | 26.2x | 22.4x |
| EV / FCF | -23.5x | 54.4x | -63.9x | 54x | 45.3x | 55.1x | 43.6x | 36.1x |
| FCF Yield | -4.26% | 1.84% | -1.56% | 1.85% | 2.21% | 1.81% | 2.29% | 2.77% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.3 | 0.96 | 2.81 | 2.55 | 2.85 | 4.38 | 5.393 | 6.381 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 2,800 | 3,836 | 4,174 | 4,362 | 4,587 | 4,986 | 5,442 | 5,839 |
| EBITDA 1 | 290.9 | 549.3 | 634.6 | 729.1 | 859.3 | 1,058 | 1,229 | 1,368 |
| EBIT 1 | 143.5 | 480.9 | 488.5 | 577.6 | 691.2 | 893.1 | 1,053 | 1,207 |
| Net income 1 | -38.2 | 130.9 | 410.8 | 367.8 | 404.3 | 598.1 | 732.8 | 847.2 |
| Net Debt 1 | 1,176 | 1,164 | 1,436 | 1,174 | 1,333 | 1,243 | 1,134 | 657.5 |
| Reference price 2 | 15.96 | 30.55 | 46.28 | 55.45 | 116.95 | 193.59 | 193.59 | 193.59 |
| Nbr of stocks (in thousands) | 127,248 | 129,418 | 127,577 | 142,643 | 135,864 | 136,462 | - | - |
| Announcement Date | 2/2/22 | 2/2/23 | 2/1/24 | 2/4/25 | 2/3/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 43.25x | 5.43x | 25.61x | -.--% | 25.85B | |
| 42.49x | 7.75x | 32.21x | 0.5% | 369B | |
| 33.71x | 3.06x | 18.16x | 1.48% | 260B | |
| 37.01x | 4.98x | 22.65x | 0.88% | 155B | |
| 17.23x | 1.68x | 11.84x | 2.73% | 119B | |
| 22.13x | 1.86x | 15.24x | 1.73% | 99.77B | |
| 18.9x | 1.9x | 13.47x | 1.84% | 75.09B | |
| 23.61x | 1.74x | 12.37x | 2.13% | 70.37B | |
| 24.98x | 2.64x | 14.68x | 1.71% | 54.03B | |
| Average | 29.26x | 3.45x | 18.47x | 1.44% | 136.46B | |
| Weighted average by Cap. | 32.56x | 4.36x | 21.48x | 1.29% |
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
- Stock Market
- Stocks
- ATI Stock
- Valuation ATI Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
