As of 2025-07-12, the Intrinsic Value of AT&T Inc (T) is 31.52 USD. This AT&T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.97 USD, the upside of AT&T Inc is 16.90%.
The range of the Intrinsic Value is 23.51 - 44.10 USD
Based on its market price of 26.97 USD and our intrinsic valuation, AT&T Inc (T) is undervalued by 16.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23.51 - 44.10 | 31.52 | 16.9% |
| DCF (Growth 10y) | 26.44 - 46.51 | 34.28 | 27.1% |
| DCF (EBITDA 5y) | 20.99 - 23.92 | 22.51 | -16.5% |
| DCF (EBITDA 10y) | 24.83 - 29.56 | 27.19 | 0.8% |
| Fair Value | 41.19 - 41.19 | 41.19 | 52.71% |
| P/E | 21.94 - 26.78 | 25.15 | -6.7% |
| EV/EBITDA | 21.53 - 29.49 | 26.91 | -0.2% |
| EPV | 59.06 - 78.10 | 68.58 | 154.3% |
| DDM - Stable | 15.52 - 31.58 | 23.55 | -12.7% |
| DDM - Multi | 21.44 - 32.88 | 25.87 | -4.1% |
| Market Cap (mil) | 194,065.33 |
| Beta | 0.20 |
| Outstanding shares (mil) | 7,195.60 |
| Enterprise Value (mil) | 313,341.34 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.56% |
| Cost of Debt | 5.27% |
| WACC | 5.51% |