EN DE

Antero Midstream Corporation (AM) Fair Value & Analysis

Energy · US · Market cap $10.2B

AM Antero Midstream Corporation logo Antero Midstream Corporation AM · US
Price$21.49
Fair Value$7.17
Upside-66.6%
Quality69/100
Watch Antero Midstream Corporation for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 31.9% net margin
High debt · generates free cash flow
4.20% dividend yield
Mixed vs. peers (7/15)
Wide moat 78/100
Evidence: High Range $5.83 – $20.02 Share as image

Fair value as of: Jul 14, 2026

From 26 valuation models · updated 24 days ago

Share price −5.4% over the past month.

A solid business, but screening 67% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($20.02). The favourable scenario is already priced in.
  • The model range is unusually wide ($5.83 to $20.02). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (69/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$23.36 $6.08 Fair Value $7.17 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 14, 2026.

How to read this chart

60‑month range $6.08 – $23.36 · fair‑value band $5.83 – $20.02 · the $21.49 price screens above the $7.17 fair value. Dashed = 300-day average. As of Jul 14, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Antero Midstream Corporation (AM) currently trades at $21.49, while our model-based Fair Value estimate is $7.17, implying the stock looks roughly 66.6% overvalued today. We read business quality at 69/100 (solid quality), in the Energy sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Antero Midstream Corporation generated revenue of $1.3B at a net margin of 31.9%. Revenue grew 8.6% year over year. It earns a return on equity of 20.4%. Net debt stands at $3.0B. Fundamentals as of Jul 14, 2026

Our scenario range runs from $5.83 (bear case) to $20.02 (bull case); at $21.49, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 9% below its 52-week high and 33% above its 52-week low, currently above its 200-day average. For context, the median of 10 Energy peers we cover trades at -35% fair-value upside, at -67%, AM screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $9.26 $21.41 $41.31 80
Residual Income $2.62 $3.15 $8.11 76
Rev-Margin DCF $2.74 $5.62 $11.62 74
All 26 models by family
DCF Models
FCF DCF $10.04 $17.56 $41.51 38
Owner Earnings $3.04 $10.85 $27.23 31
5Y Revenue Exit $2.32 $4.80 $9.88 39
5Y EBITDA Exit $6.31 $12.89 $25.75 41
5Y P/E Exit $5.25 $14.00 $25.67 38
10Y Revenue Exit $4.55 $10.28 $12.87 36
10Y EBITDA Exit $7.57 $18.90 $38.08 37
10Y P/E Exit $6.79 $16.59 $32.11 35
Earnings-Based
Graham-Dodd $2.84 $19.82 $27.82 54
Lynch FV $10.24 $14.63 $19.02 50
PEG = 1.0 $10.24 $14.63 $19.02 46
EPV $1.68 $2.47 $3.17 59
Dividend Discount
Gordon GGM $4.08 $8.48 $13.45 70
DDM Multi-Stage $4.08 $7.15 $8.90 61
Multiples
P/E Multiple $6.27 $8.36 $10.45 63
P/S Multiple $2.39 $3.19 $3.98 58
P/B Multiple $4.49 $5.99 $7.48 55
EV/EBIT $5.73 $8.66 $11.60 53
EV/EBITDA $4.61 $7.17 $9.73 54
EV/Revenue $0.1057 $1.06 43
Asset-Based
NCAV (Graham) $0.9996 $1.34 $1.99 50
Growth DCF
Growth DCF $9.26 $21.41 $41.31 80
Rev-Margin DCF $2.74 $5.62 $11.62 74
Economic Profit
Residual Income $2.62 $3.15 $8.11 76
ROIC Compounder $1.68 $3.24 $5.27 72
Growth Earnings
Growth-Adj P/E $13.20 $18.85 $24.51 68

Widest divergence: Growth Earnings ($18.85) versus Asset-Based ($1.34). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $1.3B
Revenue growth (YoY) +8.6%
Net margin 31.9%
Return on equity 20.4%
Free cash flow $770M FY2025
P/E ratio 24.9
More key figures
Operating margin 55.4%
EPS (TTM) $0.8600
Dividend yield 4.2%
EPS growth (YoY) -0.3%
Net debt $3.0B FY2025

Figures from reported company fundamentals · as of Jul 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 69/100

Of which business quality 62 · Market factors (momentum, volatility) 71

Profitability 52
Margins and returns on capital today
Quality Growth 43
Are margins and returns improving?
Cashflow 95
Earnings quality: real cash, not paper profit
Fin. Strength 26
Balance sheet, leverage, solvency risk
Investment 79
Disciplined investing over empire-building
Low Volatility 90
Calm price path (market factor)
Momentum 59
Price trend over the last 3–12 months (market factor)
52W Momentum 69
Distance to the 52-week high (market factor)
Net Issuance 84
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Antero Midstream Corporation owns, operates, and develops midstream energy assets in the Appalachian Basin. It operates in two segments, Gathering and Processing, and Water Handling.

Full company description

Antero Midstream Corporation owns, operates, and develops midstream energy assets in the Appalachian Basin. It operates in two segments, Gathering and Processing, and Water Handling. The gathering and processing segment includes a network of gathering pipelines and compressor stations that collect and process natural gas and NGLs from Antero Resources' wells in West Virginia and Ohio. The Water Handling segment delivers water from sources, including the Ohio River, local reservoirs, and various regional waterways; other fluid handling services, which include transfer and disposal; uses water handling systems to transport flowback and produced water; and buried pipelines, surface pipelines, and water storage facilities, as well as pumping stations and blending facilities. Antero Midstream Corporation was founded in 2002 and is headquartered in Denver, Colorado.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Antero Midstream Corporation reported revenue of $1.3B in FY2025 versus $969M in FY2021, a compound +6.8%/yr. Reported net income was $413M in FY2025, compounding +5.7%/yr from FY2021.

Growth Quality 71/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$1.3B
Latest YoY
+7.0%
Avg. growth/yr (3Y)
+8.3%
Avg. growth/yr (5Y)
+5.3%
Avg. growth/yr (13Y)
+79.1%
Revenue +6.8%/yr
FY21 $969M
FY22 $991M
FY23 $1.1B
FY24 $1.2B
FY25 $1.3B
Net income +5.7%/yr
FY21 $332M
FY22 $326M
FY23 $372M
FY24 $401M
FY25 $413M

AM screens 67% overvalued. Compare with Enbridge Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Antero Midstream Corporation Fair Value". https://www.fairvalue-calculator.com/stock/AM

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Oil & Gas Midstream · 86 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 69 · Top 25%
Fair Value upside −67% · Bottom 25%
Return on equity (TTM) 20% · Top 25%
Return on assets 8% · Top 25%
Net margin (TTM) 32% · Top 25%
Operating margin (TTM) 55% · Top 25%
Revenue growth 9% · Above median
Dividend yield (TTM) 4.2% · Below median
Debt / equity 1.63× · Higher than median

Valuation Multiples vs Oil & Gas Midstream median · lower = cheaper

P/E (TTM) 24.9× · Pricier than median
P/B 5.15× · Pricier than 75% of peers
P/S (TTM) 7.90× · Pricier than 75% of peers
P/FCF 13.2× · Pricier than median
EV/EBITDA 13.9× · Pricier than 75% of peers
PEG 1.17× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 43 · sector 42
PAST 82 · sector 41
HEALTH 18 · sector 55
DIVIDEND 84 · sector 99

VALUE 0: the price sits above our fair-value range.

Insider activity: 42/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Oil & gas

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Oil & Gas Midstream stocks, each showing price versus our Fair Value estimate (as of Jul 14, 2026).

Stock Price Fair Value vs Fair Value
Enbridge Inc ENB $56.46 $47.20 -16%
The Williams Companies, Inc WMB $73.38 $12.03 -84%
Enterprise Products Partners L.P. EPD $38.31 $24.74 -35%
TC Energy Corporation TRP C$97.79 C$42.00 -57%
Kinder Morgan, Inc KMI $32.54 $11.12 -66%
Energy Transfer LP, ET $19.91 $17.69 -11%
ONEOK, Inc OKE $93.52 $64.05 -32%
Targa Resources Corp TRGP $273.35 $79.61 -71%
MPLX LP owns and MPLX $57.17 $37.05 -35%
Cheniere Energy, Inc LNG $255.83 $211.18 -17%

Compare Antero Midstream Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Energy stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Antero Midstream Corporation (AM) overvalued or undervalued?
As of Jul 14, 2026, our model estimates a fair value of $7.17 versus a price of $21.49, about −67% (overvalued).
What is the fair value of AM?
Our model-based fair value for Antero Midstream Corporation is $7.17 (as of Jul 14, 2026), built from audited fundamentals. The current price is $21.49.
What is the quality score of AM?
Antero Midstream Corporation has a Quality Score of 69/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Antero Midstream Corporation (AM)?
Antero Midstream Corporation reported trailing-twelve-month revenue of about $1.3B (latest available figure, as of Jul 14, 2026).
What is the net profit margin of AM?
The net profit margin of Antero Midstream Corporation is about 31.9%, meaning it keeps roughly 31.9% of revenue as net income. Based on the latest reported figures.
Does Antero Midstream Corporation pay a dividend?
Antero Midstream Corporation currently shows a dividend yield of about 4.20% relative to its recent price (as of Jul 14, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Antero Midstream Corporation and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.