As of 2025-09-18, the Intrinsic Value of AT&T Inc (T) is 33.37 USD. This AT&T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.20 USD, the upside of AT&T Inc is 14.30%.
The range of the Intrinsic Value is 24.14 - 48.65 USD
Based on its market price of 29.20 USD and our intrinsic valuation, AT&T Inc (T) is undervalued by 14.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 24.14 - 48.65 | 33.37 | 14.3% |
| DCF (Growth 10y) | 26.84 - 50.57 | 35.82 | 22.7% |
| DCF (EBITDA 5y) | 21.38 - 24.79 | 22.96 | -21.4% |
| DCF (EBITDA 10y) | 25.51 - 31.02 | 28.08 | -3.8% |
| Fair Value | 44.60 - 44.60 | 44.60 | 52.75% |
| P/E | 23.68 - 31.26 | 27.24 | -6.7% |
| EV/EBITDA | 22.39 - 29.99 | 28.07 | -3.9% |
| EPV | 55.01 - 74.26 | 64.63 | 121.3% |
| DDM - Stable | 16.94 - 35.94 | 26.44 | -9.5% |
| DDM - Multi | 21.99 - 35.31 | 27.02 | -7.4% |
| Market Cap (mil) | 208,791.39 |
| Beta | 0.35 |
| Outstanding shares (mil) | 7,150.39 |
| Enterprise Value (mil) | 330,603.38 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.92% |
| Cost of Debt | 5.27% |
| WACC | 5.79% |