Antero Midstream Corporation logo AM - Antero Midstream Corporation

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 1
HOLD 12
SELL 4
STRONG
SELL
0
| PRICE TARGET: $24.00 DETAILS
HIGH: $24.00
LOW: $24.00
MEDIAN: $24.00
CONSENSUS: $24.00
UPSIDE: 6.62%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Strong
Trading 74.5% above fair value
Current Price $22.51
Bear Case $10.32 54.2% downside ($10.32 - $22.51) / $22.51 = -54.2% $0.86 × 12x P/E
Fair Value $12.90 42.7% downside ($12.90 - $22.51) / $22.51 = -42.7% $0.86 × 15x P/E
Bull Case $15.48 31.2% downside ($15.48 - $22.51) / $22.51 = -31.2% $0.86 × 18x P/E

Adjust Assumptions

15.0x
0.86$

Key Value Driver

Normalized P/E multiple (15x base case)

Implied Market Multiple 26.2x

Plain-Language Summary

Applying a 15x P/E to adjusted EPS of $0.86, the base-case value is $12.90 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (17 analysts) $24.00
Analyst Range $24.00 – $24.00
Divergence from AlphaVal 46%

Warnings

The company pays out 105% of its profits as dividends. That leaves little cushion — the dividend could be cut if business slows down.
Wall Street's average price target is $24.00 (from 17 analysts). Our estimate is 46% below the consensus -- consider that gap carefully.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples