What is Atmus Filtration Technologies Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Atmus Filtration Technologies Inc.'s reported free cash flow gives $24.95 per share. The share price was $55.26 on November 10, 2026, 122% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 0.0% | 10.0% | $12.27 | -78% |
| Base | 5.0% | 9.0% | $24.95 | -55% |
| Bull | 10.0% | 8.0% | $48.61 | -12% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $34.01 | $36.77 | $40.15 | $44.36 | $49.78 |
| 8.0% | $27.25 | $29.04 | $31.16 | $33.70 | $36.80 |
| 9.0% | $22.31 | $23.54 | $24.95 | $26.59 | $28.54 |
| 10.0% | $18.54 | $19.41 | $20.40 | $21.53 | $22.83 |
| 11.0% | $15.58 | $16.22 | $16.93 | $17.73 | $18.64 |
Where the presets come from
Base: years 1 to 5 grow at Atmus Filtration Technologies Inc.'s revenue growth rate over the last 4 fiscal years (5.2% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions