Valuation Atmos Energy Corporation

Stocks

Market Closed - NYSE 16:00:03 2026-08-31 EDT			5-day change	1st Jan Change
166.13 ^USD	-0.31%		-1.01%	-0.89%

08-21	Morgan Stanley Adjusts Price Target on Atmos Energy to $190 From $196, Maintains Equalweight Rating	MT
08-20	Atmos Energy Corporation Submits Request to Update Service List with Federal Energy Regulatory Commission	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	11,536	14,248	15,727	21,532	27,409	28,074	-	-
Change	-	23.51%	10.38%	36.92%	27.29%	2.42%	-	-
Enterprise Value (EV) ¹	18,750	22,344	22,594	29,087	36,202	38,962	41,041	41,427
Change	-	19.17%	1.12%	28.74%	24.46%	7.63%	5.33%	0.94%
P/E	17.2x	18.2x	17.4x	20.3x	22.9x	19.6x	18.4x	16.9x
PBR	1.48x	1.52x	1.41x	1.77x	2.03x	1.83x	1.71x	1.59x
PEG	-	1.94x	1.95x	1.7x	2.48x	1.5x	2.69x	1.94x
Capitalization / Revenue	3.39x	3.39x	3.68x	5.17x	5.83x	5.43x	4.89x	4.47x
EV / Revenue	5.5x	5.32x	5.28x	6.98x	7.7x	7.54x	7.15x	6.59x
EV / EBITDA	13.6x	15.3x	13.5x	14.4x	15.8x	14.5x	13.8x	12.2x
EV / EBIT	20.7x	24.3x	21.2x	21.5x	23.2x	21x	19.3x	17.1x
EV / FCF	-6.14x	-15.2x	34.6x	-24.2x	-23.9x	-18.2x	-23.7x	19.3x
FCF Yield	-16.3%	-6.56%	2.89%	-4.14%	-4.18%	-5.5%	-4.23%	5.18%
Dividend per Share ²	2.5	2.72	2.96	3.22	3.48	4.029	4.333	4.672
Rate of return	2.83%	2.67%	2.79%	2.32%	2.04%	2.43%	2.61%	2.81%
EPS ²	5.12	5.6	6.1	6.83	7.46	8.468	9.047	9.836
Distribution rate	48.8%	48.6%	48.5%	47.1%	46.6%	47.6%	47.9%	47.5%
Net sales ¹	3,407	4,202	4,275	4,165	4,703	5,166	5,737	6,283
EBITDA ¹	1,383	1,457	1,671	2,025	2,295	2,681	2,983	3,403
EBIT ¹	905	921	1,067	1,355	1,560	1,857	2,125	2,426
Net income ¹	665.6	774.4	885.9	1,000	1,199	1,414	1,571	1,779
Net Debt ¹	7,214	8,096	6,867	7,555	8,792	10,888	12,967	13,353
Reference price ²	88.20	101.85	105.93	138.71	170.75	166.13	166.13	166.13
Nbr of stocks (in thousands)	130,791	139,892	148,462	155,233	160,524	168,989	-	-
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	19.68x	7.56x	14.56x	2.42%	28.07B
NATURGY ENERGY GROUP, S.A.	13.65x	2.03x	7.33x	6.16%	31.71B
OSAKA GAS CO., LTD.	14.81x	1.29x	9.11x	2.3%	13.7B
TOKYO GAS CO.,LTD.	16.4x	1.07x	7.72x	1.96%	12.8B
GAIL INDIA LIMITED	11.55x	0.91x	9.1x	3.96%	12.27B
APA GROUP	44.88x	8.48x	11.91x	5.49%	10.32B
PETRONAS GAS	19x	5.16x	9.47x	4.13%	8.67B
NATIONAL FUEL GAS COMPANY	11.49x	4.06x	6.87x	2.62%	7.89B
Average	18.93x	3.82x	9.51x	3.63%	15.68B
Weighted average by Cap.	18.01x	3.85x	9.85x	3.84%