AESI - NYSE
Atlas Energy Solutions Inc.
$17.91
+4.7%Atlas Energy Solutions Inc. provides proppant and logistics services to the oil and natural gas industry within the Permian Basin of West Texas and New Mexico. The company was founded in 2017 and is based in Austin, Texas.
At a Glance
Live SnapshotAtlas Energy Solutions Inc. Fair Value Envelope
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
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 | $203.8M | $354.0M | $614.8M | $1.1B | $1.9B | $3.2B | $5.6B | $9.7B | $16.9B | $29.3B |
| Maintenance CapEx | -$51.5M | -$89.5M | -$155.4M | -$269.9M | -$468.7M | -$814.1M | -$1.4B | -$2.5B | -$4.3B | -$7.4B |
| Owner Earnings | $152.3M | $264.5M | $459.5M | $798.0M | $1.4B | $2.4B | $4.2B | $7.3B | $12.6B | $21.9B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $141.0M | $226.8M | $364.7M | $586.6M | $943.3M | $1.5B | $2.4B | $3.9B | $6.3B | $10.1B |
Related Guides
Continue your AESI research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.