T
AT&T Inc
Price:  
28.31 
USD
Volume:  
41,137,172.00
United States | Diversified Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AT&T Intrinsic Value

26.00 %
Upside

What is the intrinsic value of AT&T?

As of 2025-07-03, the Intrinsic Value of AT&T Inc (T) is 35.67 USD. This AT&T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.31 USD, the upside of AT&T Inc is 26.00%.

The range of the Intrinsic Value is 26.22 - 51.21 USD

Is AT&T undervalued or overvalued?

Based on its market price of 28.31 USD and our intrinsic valuation, AT&T Inc (T) is undervalued by 26.00%.

28.31 USD
Stock Price
35.67 USD
Intrinsic Value
Intrinsic Value Details

AT&T Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 26.22 - 51.21 35.67 26.0%
DCF (Growth 10y) 28.63 - 52.59 37.72 33.2%
DCF (EBITDA 5y) 21.06 - 24.24 22.70 -19.8%
DCF (EBITDA 10y) 24.86 - 29.79 27.31 -3.5%
Fair Value 41.19 - 41.19 41.19 45.48%
P/E 22.25 - 27.78 25.14 -11.2%
EV/EBITDA 21.98 - 30.04 27.77 -1.9%
EPV 58.88 - 77.55 68.21 141.0%
DDM - Stable 16.71 - 35.22 25.96 -8.3%
DDM - Multi 22.67 - 35.97 27.71 -2.1%

AT&T Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 203,707.44
Beta 0.18
Outstanding shares (mil) 7,195.60
Enterprise Value (mil) 322,983.44
Market risk premium 4.60%
Cost of Equity 6.56%
Cost of Debt 5.27%
WACC 5.54%