ATLC — Valuation Models

Interactive models with editable assumptions. All calculations run client-side.

Valuation Summary

Model	Intrinsic Value	vs Price ($53.03)
DCF	$-372.22	-801.9%
Graham Number	$70.75	+33.4%
Reverse DCF	—	—
DDM	—	—
EV/EBITDA	—	—

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: —

Near-term growth (yrs 1–5)(%)Rev: 41.3% / EPS: -4.4%

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 3.61%

Computed WACC: 3.61%

Cost of equity (Re)15.08%(Rf 4.30% + β 1.96 × ERP 5.50%)

Cost of debt (Rd)2.64%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)11.70%

Debt weight (D/V)88.30%

Results

Intrinsic Value / share$-372.22

Current Price$53.03

Upside / Downside-801.9%

Net Debt (used)$5.64B

Sensitivity: WACC (rows) × Near-term g (cols)

WACC \ Near-term	33.3%	37.3%	41.3%	45.3%	49.3%
7.0%	$-372.22	$-372.22	$-372.22	$-372.22	$-372.22
8.0%	$-372.22	$-372.22	$-372.22	$-372.22	$-372.22
9.0%	$-372.22	$-372.22	$-372.22	$-372.22	$-372.22
10.0%	$-372.22	$-372.22	$-372.22	$-372.22	$-372.22
11.0%	$-372.22	$-372.22	$-372.22	$-372.22	$-372.22

2 — Graham Number

Assumptions

MultiplierGraham used 22.5 (15× P/E × 1.5× P/B)

EPS (trailing)($)Yahoo: $5.71

Book Value / share($)Yahoo: $38.96

Results

Graham Number$70.75

Current Price$53.03

Margin of Safety+33.4%

Formula: √(22.5 × max(0,EPS) × max(0,BVPS))

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 3.61%

Terminal growth rate(%)

Computed WACC: 3.61%

Cost of equity (Re)15.08%(Rf 4.30% + β 1.96 × ERP 5.50%)

Cost of debt (Rd)2.64%(interest expense ÷ avg debt (SEC))

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)11.70%

Debt weight (D/V)88.30%

Results

Reverse DCF requires positive TTM free cash flow.

Current Price$53.03

Implied Near-term FCF Growth—

Historical Revenue Growth41.3%

Historical Earnings Growth-4.4%

Base FCF (TTM)—

Implied growth is the FCF growth rate (yrs 1–5) that makes the DCF intrinsic value equal the current price. Long-term growth is set to half the implied near-term rate.

4 — Dividend Discount Model (DDM)

Assumptions

Annual dividend D0($/share)Yahoo: —

Dividend growth rate (g)(%)

Required return (r)(%)

Results

This company does not pay a dividend. DDM is not applicable — the intrinsic value shown uses D0 = $0 unless you enter a hypothetical dividend above.

DDM Intrinsic Value / share—

Current Price$53.03

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: —

Target EV/EBITDA multipleCurrent: —×

Net Debt($B)Default: $5.64B

Results

Implied Equity Value / share$-372.22

Current Price$53.03

Upside / Downside-801.9%

Implied EV$0

← Overview Financial Statements ← Companies