ATN International, Inc.

AI-generated fair value estimate for this company.

Method: 10-year unlevered FCF DCF: $45M normalized FCF base (FY2025/TTM run-rate); 5% annual FCF growth years 1-5; 3% years 6-10; 9.5% discount rate; 2.5% terminal growth; $195.4M net debt; 15.0M diluted shares outstanding.

Reasoning: ATN International is a capital-intensive rural telecom/broadband operator that just emerged from a heavy capex cycle into a lower, sustainable capex regime with growing positive FCF, so a two-stage FCF DCF anchored to the current normalized run-rate is more defensible than using peak or trough capex years.