Antero Midstream Corp

Utilities
Natural Gas Distribution
www.anteromidstream.com

Earnings Score
Moat Score
Safety Score

Market Cap $7.80B
PE 19
Debt $3.13B
Cash -
EV -
FCF $774.00M

Earnings

loading chart...

Sales & Net Margins

loading chart...

Earnings	$400.34M
EBIT	$659.17M
ROE	19%
ROA	11%
FCF	$774.00M
Equity	$2.12B
Growth Stability	100%
PE	19.48
PEG	0.5
PB	3.69
P/FCF	10.08
P/S	7.05
Debt/Equity	1.48
Debt/FCF	4.05
Net Margins	36%
Op. Margins	60%
Earnings CAGR	35%
Sales Growth YoY	9%
Sales Growth QoQ	7%
Sales CAGR	31%
FCF CAGR	1%
Equity CAGR	153%
Earnings Stability	0.06
Earnings Growth YoY	14%
Earnings Growth QoQ	11%

Earnings CAGR 5Y	39%
Sales CAGR 5Y	26%
FCF CAGR 5Y	4%
Equity CAGR 5Y	-11%
Earnings CAGR 3Y	19%
Sales CAGR 3Y	19%
FCF CAGR 3Y	2%
Equity CAGR 3Y	-3%
Market Cap	$7.80B
Revenue	$1.11B
Dividend Yield	6%
Payout Ratio	109%
Assets	$5.76B
Total Debt	$3.13B
Shares Outstanding	479.42M
Earnings Score	7%
Moat Score	95%
Safety Score	85%
Final Score	62%
Working Capital	17.45M
Current Ratio	1.17
Shares Growth 3y	0%
Equity Growth QoQ	-1%
Equity Growth YoY	-2%

Assets & ROA

loading chart...

Stockholders Equity & ROE

loading chart...

Antero Midstream Corp is a midstream company that owns, operates and develops midstream energy infrastructure services and production activity in the Appalachian Basin's Marcellus Shale and Utica Shale located in West Virginia and Ohio. Its assets consist of gathering pipelines, compressor stations, interests in processing and fractionation plants, and water handling and treatment assets. The company, through its wholly-owned subsidiary Antero Midstream Partners and its affiliates, provides midstream services to Antero Resources Corp under long-term contracts.

SEC Filings

Direct access to Antero Midstream Corp (AM) Annual Reports (10K) and Quarterly Reports (10Q) from the SEC website.

2024
- 10-K Dec 31
- 10-Q Sep 30
- 10-Q Jun 30
- 10-Q Mar 31
2023
- 10-K Dec 31
- 10-Q Sep 30
- 10-Q Jun 30
- 10-Q Mar 31
2022
- 10-K Dec 31
- 10-Q Sep 30
- 10-Q Jun 30
- 10-Q Mar 31

Sector Comparison

How does Antero Midstream Corp compare to its competitors?

Loading chart...

Peter Lynch's Chart

This chart shows the current pricing of Antero Midstream Corp compared to its past. The addition of the earnings trend line provides further insights into the company's earnings power.

CAGR 35%

Stability 6%

loading chart...

Antero Midstream Corp Discounted Cash Flow

Fully customizable DCF calculator online for Antero Midstream Corp.

Years

Calculation mode

= $8.2B

	0	1	2	3	4	5	6	7	8	9	10	TV
fcf	$774M	$780M	$786M	$793M	$799M	$805M	$812M	$818M	$825M	$832M	$838M	$8.4B
DCF		$709M	$650M	$596M	$546M	$500M	$458M	$420M	$385M	$353M	$323M	$3.2B
Value	$8.2B

Competitiveness and MOAT

High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.

Years	12/2015	12/2016	05/2017	12/2018	05/2019	12/2024	TTM
Net Margins	62%	57%	-	43%	-	36%	36%
ROA	-	93%	-	-	-	11%	11%
ROE	-	95%	-	199%	-	19%	19%

Good Net Margins (36.19%)

Net Margins are high enough to offer a good protection on the profits in case of higher costs or higher interests. Furthermore higher margins reduce earnings’ volatility.

Safety and Stability

Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.

Years	12/2015	12/2016	05/2017	12/2018	05/2019	12/2024	TTM
Debt over FCF	-	-	-	-	-	4.05	4.05
Debt over Equity	-	-	-	-	-	1.48	1.48
Growth Stability	-	-	-	100%	-	100%	100%

Bad Debt/FCF ratio (4.05)

Net Margins are too low to guarantee profitability in case of higher costs or higher interest rates. Furthermore lower margins cause higher earnings’ volatility.

Neutral Debt/Equity ratio (1.48)

The company has a balance between equity and debt that is not too good nor too bad.

Good Graham’s Stability (100%)

The company has a good stability in its earnings, which is a sign of a good competitive advantage.

Growth

Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.

Years	12/2015	12/2016	05/2017	12/2018	05/2019	12/2024	CAGR 5Y
Revenue YoY growth	-	1K%	-	-	-	-	26%
Earnings YoY growth	-	1K%	-134%	-2K%	-	-	39%
Equity YoY growth	-	2K%	-	-	-	-	-11%
FCF YoY growth	-	-	-	-	-	-	4%