T
AT&T Inc
Price:  
23.51 
USD
Volume:  
32,804,062.00
United States | Diversified Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AT&T Intrinsic Value

67.90 %
Upside

As of 2024-12-11, the Intrinsic Value of AT&T Inc (T) is 39.47 USD. This AT&T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.51 USD, the upside of AT&T Inc is 67.90%.

The range of the Intrinsic Value is 28.22 - 58.83 USD

23.51 USD
Stock Price
39.47 USD
Intrinsic Value
Intrinsic Value Details

AT&T Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 28.22 - 58.83 39.47 67.9%
DCF (Growth 10y) 31.79 - 62.08 42.97 82.8%
DCF (EBITDA 5y) 23.84 - 27.08 25.22 7.3%
DCF (EBITDA 10y) 28.95 - 35.08 31.72 34.9%
Fair Value 31.55 - 31.55 31.55 34.21%
P/E 23.37 - 34.67 26.97 14.7%
EV/EBITDA 20.17 - 27.41 24.09 2.5%
EPV 60.03 - 87.27 73.65 213.3%
DDM - Stable 11.05 - 25.42 18.24 -22.4%
DDM - Multi 25.05 - 42.98 31.48 33.9%

AT&T Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 168,691.06
Beta -0.30
Outstanding shares (mil) 7,175.29
Enterprise Value (mil) 296,202.06
Market risk premium 4.60%
Cost of Equity 6.73%
Cost of Debt 5.24%
WACC 5.45%