As of 2025-08-02, the Intrinsic Value of AT&T Inc (T) is 35.54 USD. This AT&T valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.75 USD, the upside of AT&T Inc is 28.10%.
The range of the Intrinsic Value is 25.92 - 51.45 USD
Based on its market price of 27.75 USD and our intrinsic valuation, AT&T Inc (T) is undervalued by 28.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.92 - 51.45 | 35.54 | 28.1% |
| DCF (Growth 10y) | 28.75 - 53.45 | 38.09 | 37.3% |
| DCF (EBITDA 5y) | 21.55 - 24.52 | 22.91 | -17.4% |
| DCF (EBITDA 10y) | 26.07 - 31.04 | 28.39 | 2.3% |
| Fair Value | 44.32 - 44.32 | 44.32 | 59.72% |
| P/E | 23.81 - 27.69 | 26.10 | -6.0% |
| EV/EBITDA | 21.14 - 29.35 | 26.90 | -3.1% |
| EPV | 57.82 - 76.83 | 67.33 | 142.6% |
| DDM - Stable | 17.70 - 37.54 | 27.62 | -0.5% |
| DDM - Multi | 23.01 - 36.92 | 28.27 | 1.9% |
| Market Cap (mil) | 199,677.90 |
| Beta | 0.22 |
| Outstanding shares (mil) | 7,195.60 |
| Enterprise Value (mil) | 321,489.90 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.63% |
| Cost of Debt | 5.27% |
| WACC | 5.58% |