What is ATN International, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on ATN International, Inc.'s reported free cash flow gives $58.47 per share. The share price was $28.62 on September 25, 2026, 51% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 5.0% | 10.0% | $30.77 | +8% |
| Base | 10.0% | 9.0% | $58.47 | +104% |
| Bull | 15.0% | 8.0% | $110.14 | +285% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $78.90 | $85.19 | $92.89 | $102.51 | $114.88 |
| 8.0% | $63.61 | $67.69 | $72.52 | $78.31 | $85.39 |
| 9.0% | $52.46 | $55.25 | $58.47 | $62.23 | $66.67 |
| 10.0% | $43.99 | $45.97 | $48.22 | $50.79 | $53.76 |
| 11.0% | $37.34 | $38.80 | $40.42 | $42.25 | $44.33 |
Where the presets come from
Base: years 1 to 5 grow at ATN International, Inc.'s revenue growth rate over the last 5 fiscal years (9.8% 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