As of 2024-07-27, the Intrinsic Value of AT&T Inc (T) is
29.69 USD. This AT&T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 19.01 USD, the upside of AT&T Inc is
%.
The range of the Intrinsic Value is 19.97 - 46.87 USD
29.69 USD
Intrinsic Value
AT&T Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
19.97 - 46.87 |
29.69 |
56.2% |
| DCF (Growth 10y) |
22.69 - 49.47 |
32.42 |
70.6% |
| DCF (EBITDA 5y) |
20.73 - 28.00 |
24.21 |
27.4% |
| DCF (EBITDA 10y) |
23.74 - 34.13 |
28.58 |
50.4% |
| Fair Value |
47.48 - 47.48 |
47.48 |
149.75% |
| P/E |
26.50 - 38.67 |
28.92 |
52.1% |
| EV/EBITDA |
21.43 - 28.85 |
24.66 |
29.7% |
| EPV |
45.52 - 73.33 |
59.42 |
212.6% |
| DDM - Stable |
12.71 - 28.25 |
20.48 |
7.7% |
| DDM - Multi |
17.95 - 30.52 |
22.55 |
18.6% |
AT&T Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
136,304.94 |
| Beta |
0.28 |
| Outstanding shares (mil) |
7,170.17 |
| Enterprise Value (mil) |
266,913.94 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.75% |
| Cost of Debt |
5.75% |
| WACC |
6.48% |