NA

NCR Atleos Corporation

NATLยทNASDAQ

$38.63

-1.1%
TechnologySoftware - Application

NCR ATMCo, LLC operates as a financial technology company in the United States, rest of Americas, the United Kingdom, rest of Europe, the Middle East, Africa, and the Asia Pacific. The company operates through three segments: Self-Service Banking, Payments and Network, and Telecommunications and Technology. It provides self-directed banking solutions through automated and interactive teller machine technology, including software, services, hardware, and Allpoint network. The company also offers managed network and infrastructure services to enterprise clients across various industries through direct relationships with communications service providers and technology manufacturers. It serves financial institutions, merchants, manufacturers, retailers, and consumers. The company is headquartered in Atlanta, Georgia.

At a Glance

Live Snapshot
Market Cap$2.85B
EPS1.2600
P/E Ratio30.66
Earnings Date02/26/2026
NA

NCR Atleos Corporation Fair Value Envelope

NATL ยท NASDAQ

Our analysis suggests that NATL has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $38.63, this represents a potential HIDDEN relative to our calculated worth for NCR Atleos Corporation.

Intrinsic Value
Current Price: $38.63

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$2.5B
+ Cash & Equivalents$419.0M
Firm Value$2.9B
- Debt$3.0B
Equity Value-$106.3M
/ Shares Outstanding73,901,345B
DCF Value-$1
OVERVALUED BY 104%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$316.2M
$290.7M
$267.2M
$245.7M
$225.8M
$207.6M
$190.9M
$175.4M
$161.3M
$148.3M
Maintenance CapEx
-$25.6M
-$23.5M
-$21.6M
-$19.9M
-$18.3M
-$16.8M
-$15.4M
-$14.2M
-$13.0M
-$12.0M
Owner Earnings
$290.7M
$267.2M
$245.6M
$225.8M
$207.6M
$190.8M
$175.4M
$161.3M
$148.3M
$136.3M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$269.1M
$229.1M
$195.0M
$166.0M
$141.3M
$120.3M
$102.4M
$87.1M
$74.2M
$63.1M
Terminal Value represents 42.6% of Enterprise Value