As of 2025-05-15, the Intrinsic Value of AT&T Inc (T) is 36.78 USD. This AT&T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.44 USD, the upside of AT&T Inc is 39.10%.
The range of the Intrinsic Value is 26.29 - 54.99 USD
Based on its market price of 26.44 USD and our intrinsic valuation, AT&T Inc (T) is undervalued by 39.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.29 - 54.99 | 36.78 | 39.1% |
| DCF (Growth 10y) | 28.70 - 56.44 | 38.88 | 47.0% |
| DCF (EBITDA 5y) | 20.81 - 23.89 | 22.40 | -15.3% |
| DCF (EBITDA 10y) | 24.67 - 29.83 | 27.23 | 3.0% |
| Fair Value | 41.19 - 41.19 | 41.19 | 55.77% |
| P/E | 19.97 - 25.73 | 21.81 | -17.5% |
| EV/EBITDA | 20.32 - 29.93 | 26.89 | 1.7% |
| EPV | 58.99 - 81.18 | 70.08 | 165.1% |
| DDM - Stable | 16.72 - 37.81 | 27.26 | 3.1% |
| DDM - Multi | 22.68 - 38.65 | 28.48 | 7.7% |
| Market Cap (mil) | 190,251.66 |
| Beta | 0.18 |
| Outstanding shares (mil) | 7,195.60 |
| Enterprise Value (mil) | 309,527.66 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.41% |
| Cost of Debt | 5.27% |
| WACC | 5.44% |