As of 2026-10-05, the Intrinsic Value of AT&T Inc (T) is 59.43 USD. This AT&T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.30 USD, the upside of AT&T Inc is 144.60%.
The range of the Intrinsic Value is 45.92 - 81.02 USD
Based on its market price of 24.30 USD and our intrinsic valuation, AT&T Inc (T) is undervalued by 144.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 45.92 - 81.02 | 59.43 | 144.6% |
| DCF (Growth 10y) | 51.48 - 86.24 | 64.92 | 167.1% |
| DCF (EBITDA 5y) | 33.37 - 40.94 | 37.94 | 56.1% |
| DCF (EBITDA 10y) | 41.81 - 51.98 | 47.44 | 95.2% |
| Fair Value | 78.65 - 78.65 | 78.65 | 223.67% |
| P/E | 37.81 - 63.36 | 49.73 | 104.7% |
| EV/EBITDA | 28.16 - 36.33 | 32.85 | 35.2% |
| EPV | 63.69 - 86.36 | 75.03 | 208.8% |
| DDM - Stable | 26.97 - 61.02 | 43.99 | 81.0% |
| DDM - Multi | 34.10 - 59.94 | 43.46 | 78.8% |
| Market Cap (mil) | 166,513.08 |
| Beta | -0.45 |
| Outstanding shares (mil) | 6,852.39 |
| Enterprise Value (mil) | 292,897.06 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.90% |
| Cost of Debt | 5.08% |
| WACC | 5.64% |