COLD - NYSE
Americold Realty Trust, Inc.
$14.61
+0.68%Americold is the world's largest publicly traded REIT focused on the ownership, operation, acquisition and development of temperature-controlled warehouses. Based in Atlanta, Georgia, Americold owns and operates 185 temperature-controlled warehouses, with over 1 billion refrigerated cubic feet of storage, in the United States, Australia, New Zealand, Canada, and Argentina. Americold's facilities are an integral component of the supply chain connecting food producers, processors, distributors and retailers to consumers.
At a Glance
Live SnapshotAmericold Realty Trust, 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 | $179.8M | $89.9M | $45.0M | $22.5M | $11.2M | $5.6M | $2.8M | $1.4M | $702.4K | $351.2K |
| Maintenance CapEx | -$57.7M | -$28.8M | -$14.4M | -$7.2M | -$3.6M | -$1.8M | -$901.3K | -$450.7K | -$225.3K | -$112.7K |
| Owner Earnings | $122.1M | $61.1M | $30.5M | $15.3M | $7.6M | $3.8M | $1.9M | $954.2K | $477.1K | $238.5K |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $113.1M | $52.4M | $24.2M | $11.2M | $5.2M | $2.4M | $1.1M | $515.5K | $238.7K | $110.5K |
Related Guides
Continue your COLD 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.