Valuation Atmos Energy Corporation

Stocks

Real-time Estimate Cboe BZX Other stock markets 01:05:34 23/07/2026 am IST			5-day change	1st Jan Change
177.64 ^USD	+1.48%		+1.57%	+6.03%

06:28pm	Morgan Stanley Adjusts Price Target on Atmos Energy to $196 From $190, Maintains Equalweight Rating	MT
14/07	Barclays Adjusts Price Target on Atmos Energy to $183 From $184, Maintains Equalweight Rating	MT

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	29,219	-	-
Change	-	23.51%	10.38%	36.92%	27.29%	6.6%	-	-
Enterprise Value (EV) ¹	18,750	22,344	22,594	29,087	36,202	39,837	41,766	42,620
Change	-	19.17%	1.12%	28.74%	24.46%	10.04%	4.84%	2.04%
P/E	17.2x	18.2x	17.4x	20.3x	22.9x	20.7x	19.3x	17.8x
PBR	1.48x	1.52x	1.41x	1.77x	2.03x	1.92x	1.78x	1.65x
PEG	-	1.94x	1.95x	1.7x	2.48x	1.6x	2.73x	2.03x
Capitalization / Revenue	3.39x	3.39x	3.68x	5.17x	5.83x	5.65x	5.09x	4.65x
EV / Revenue	5.5x	5.32x	5.28x	6.98x	7.7x	7.7x	7.28x	6.78x
EV / EBITDA	13.6x	15.3x	13.5x	14.4x	15.8x	14.9x	13.9x	12.4x
EV / EBIT	20.7x	24.3x	21.2x	21.5x	23.2x	21.3x	19.6x	17.5x
EV / FCF	-6.14x	-15.2x	34.6x	-24.2x	-23.9x	-18.6x	-24.1x	19.9x
FCF Yield	-16.3%	-6.56%	2.89%	-4.14%	-4.18%	-5.37%	-4.15%	5.04%
Dividend per Share ²	2.5	2.72	2.96	3.22	3.48	4.026	4.328	4.662
Rate of return	2.83%	2.67%	2.79%	2.32%	2.04%	2.3%	2.47%	2.66%
EPS ²	5.12	5.6	6.1	6.83	7.46	8.449	9.047	9.842
Distribution rate	48.8%	48.6%	48.5%	47.1%	46.6%	47.7%	47.8%	47.4%
Net sales ¹	3,407	4,202	4,275	4,165	4,703	5,174	5,740	6,285
EBITDA ¹	1,383	1,457	1,671	2,025	2,295	2,671	3,002	3,432
EBIT ¹	905	921	1,067	1,355	1,560	1,869	2,133	2,441
Net income ¹	665.6	774.4	885.9	1,000	1,199	1,414	1,570	1,779
Net Debt ¹	7,214	8,096	6,867	7,555	8,792	10,617	12,546	13,400
Reference price ²	88.20	101.85	105.93	138.71	170.75	175.05	175.05	175.05
Nbr of stocks (in thousands)	1,30,791	1,39,892	1,48,462	1,55,233	1,60,524	1,66,920	-	-
Announcement Date	10/11/21	09/11/22	08/11/23	06/11/24	06/11/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ATMOS ENERGY CORPORATION	20.72x	7.66x	14.94x	2.3%	2.92TCr
NATURGY ENERGY GROUP, S.A.	13.61x	1.99x	7.22x	6.39%	3.01TCr
OSAKA GAS CO., LTD.	14.56x	1.32x	9.56x	2.39%	1.27TCr
TOKYO GAS CO.,LTD.	16.09x	1.07x	7.32x	1.96%	1.24TCr
GAIL INDIA LIMITED	15.26x	0.94x	11x	3.22%	1.19TCr
APA GROUP	56.44x	8.11x	12.24x	5.73%	939.97Cr
PETRONAS GAS	18.63x	5.04x	9.24x	4.19%	841.99Cr
NATIONAL FUEL GAS COMPANY	10.85x	3.95x	6.72x	2.67%	768.65Cr
Average	20.77x	3.76x	9.78x	3.61%	1.52TCr
Weighted average by Cap.	19.30x	3.89x	10.19x	3.79%