investorscraft@gmail.com

Intrinsic Value of Antero Midstream Corporation (AM)

Previous Close$18.53
Intrinsic Value
Upside potential
Previous Close
$18.53

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Antero Midstream Corporation operates as a midstream energy company, providing critical infrastructure services to natural gas producers, primarily in the Appalachian Basin. The company specializes in gathering, compression, water handling, and processing services, which are essential for the efficient transportation and treatment of hydrocarbons. Its revenue model is anchored in long-term, fee-based contracts, ensuring stable cash flows with limited commodity price exposure. Antero Midstream holds a strategic position as a key service provider to Antero Resources, its largest customer, which strengthens its market presence and operational reliability. The midstream sector is characterized by high barriers to entry due to regulatory and capital intensity, positioning Antero Midstream as a resilient player in a competitive landscape. Its focus on sustainability and operational efficiency further enhances its appeal to investors seeking exposure to energy infrastructure with lower volatility.

Revenue Profitability And Efficiency

Antero Midstream reported revenue of $1.18 billion for FY 2024, with net income of $400.9 million, reflecting a net margin of approximately 34%. The company’s diluted EPS stood at $0.83, supported by strong operational cash flow of $844 million. Notably, capital expenditures were minimal, indicating efficient use of existing infrastructure and disciplined capital allocation.

Earnings Power And Capital Efficiency

The company demonstrates robust earnings power, with operating cash flow covering its dividend obligations comfortably. Its capital efficiency is evident in the absence of significant capital expenditures, suggesting a mature asset base requiring minimal reinvestment. This allows for consistent cash generation and shareholder returns, underscored by a dividend payout ratio of approximately 110% of net income.

Balance Sheet And Financial Health

Antero Midstream’s balance sheet shows total debt of $3.12 billion, with no reported cash or equivalents. The lack of cash reserves raises questions about liquidity, though its stable cash flows from operations may mitigate near-term refinancing risks. The company’s leverage profile warrants monitoring, particularly in volatile energy markets.

Growth Trends And Dividend Policy

Growth appears constrained by the absence of capital expenditures, suggesting a focus on maintaining rather than expanding operations. The dividend per share of $0.91 indicates a commitment to returning capital to shareholders, though sustainability depends on stable cash flows. Future growth may hinge on incremental efficiency gains or strategic partnerships.

Valuation And Market Expectations

The company’s valuation likely reflects its stable cash flows and midstream sector positioning. Investors may price in limited growth prospects but appreciate the defensive nature of its fee-based revenue model. Market expectations are likely aligned with steady performance, given the predictable nature of its contracts and operational maturity.

Strategic Advantages And Outlook

Antero Midstream’s strategic advantages include its integrated relationship with Antero Resources and a fee-based revenue model that insulates it from commodity price swings. The outlook remains stable, supported by long-term contracts and operational efficiency. However, reliance on a single major customer and high leverage pose risks that could impact future performance if market conditions deteriorate.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount