As of 2026-04-08, the Intrinsic Value of AT&T Inc (T) is 55.58 USD. This AT&T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.04 USD, the upside of AT&T Inc is 98.20%.
The range of the Intrinsic Value is 42.86 - 76.07 USD
Based on its market price of 28.04 USD and our intrinsic valuation, AT&T Inc (T) is undervalued by 98.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 42.86 - 76.07 | 55.58 | 98.2% |
| DCF (Growth 10y) | 50.47 - 85.43 | 63.92 | 127.9% |
| DCF (EBITDA 5y) | 36.34 - 42.39 | 40.00 | 42.7% |
| DCF (EBITDA 10y) | 45.42 - 55.15 | 50.72 | 80.9% |
| Fair Value | 78.40 - 78.40 | 78.40 | 179.59% |
| P/E | 35.27 - 47.73 | 42.32 | 50.9% |
| EV/EBITDA | 31.52 - 45.26 | 39.09 | 39.4% |
| EPV | 58.56 - 81.31 | 69.94 | 149.4% |
| DDM - Stable | 25.27 - 57.03 | 41.15 | 46.8% |
| DDM - Multi | 30.98 - 54.67 | 39.57 | 41.1% |
| Market Cap (mil) | 196,296.27 |
| Beta | 0.18 |
| Outstanding shares (mil) | 7,000.58 |
| Enterprise Value (mil) | 314,162.25 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.32% |
| Cost of Debt | 5.08% |
| WACC | 5.96% |