Autoscope Technologies Corporation (AATC) Two-Stage Dividend Discount Model - Discounting Cash Flows
Autoscope Technologies Corporation
AATC (NASDAQ)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Two-Stage Dividend Discount Model

Used to estimate the value of companies based on two stages of growth. An initial period of high growth, calculated using [Sum of Discounted Dividends], followed by a period of stable growth, calculated using [Discounted Terminal Value].

Read more: GitHub Documentation

Interactive Assumptions

Results

Sum of discounted dividends 17.89 USD
Discounted terminal value 332.4 USD
Terminal value 461.2 USD
Dividend in stable phase 11.66 USD
EPS in stable phase 14.81 USD
Average historical Dividend Growth Rate 84.55%
Average historical Payout Ratio 170.3%
Average historical Return on Equity 19.95%

Historical and Projected Dividends

In USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Earnings Per Share 0.83 0.83 1.23 2.26 4.17 7.7 14.21
Dividend per Share 1.86 1.63 0.965 1.78 3.29 6.06 11.19
Dividend Growth Rate 257.7% -12.37% -48.14% 84.55% 84.55% 84.55% 84.55%
Discounted Dividend 1.86 1.63 0.903 1.56 2.7 4.67 8.06

amounts of USD except for #

Average LTM 2024 2023 2022 2021
Net Income 3.82 4.5 4.5 6.62 1.2 2.29
Equity 19.04 17.13 17.13 22.55 18.62 19.79
Return on Equity 19.95% 26.27% 19.96% 35.59% 6.08% 11.85%
Common Dividends 6.12 8.93 10.15 2.81 2.58
Payout Ratio 170.3% 196.4% 224.1% 42.62% 218.2%
Shares Outstanding 5.41 5.48 5.46 5.41 5.38 5.34
Reference Market Price 6.48 7.45 8 7.05 3.6 6.29
EPS 0.706 0.83 0.83 1.22 0.22 0.43
Dividend per Share 1.12 1.63 1.86 0.52 0.48
Dividend Growth Rate 84.55% -12.37% 257.7% 8.33%
Dividend Yield 16.46% 21.88% 23.25% 7.38% 13.33%
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us